[TONGHER] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -42.82%
YoY- -68.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,021,332 666,754 585,225 671,376 797,423 662,784 571,988 10.13%
PBT 127,466 78,038 47,953 35,205 88,432 86,781 40,449 21.07%
Tax -29,735 -16,817 -12,335 -11,435 -15,237 -17,225 -10,190 19.53%
NP 97,731 61,221 35,618 23,770 73,195 69,556 30,259 21.56%
-
NP to SH 91,160 51,277 30,041 20,748 66,530 61,525 19,816 28.94%
-
Tax Rate 23.33% 21.55% 25.72% 32.48% 17.23% 19.85% 25.19% -
Total Cost 923,601 605,533 549,607 647,606 724,228 593,228 541,729 9.29%
-
Net Worth 543,453 478,976 471,330 467,750 463,482 450,002 355,607 7.32%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 23,027 30,705 30,781 30,893 55,652 44,049 12,478 10.74%
Div Payout % 25.26% 59.88% 102.46% 148.90% 83.65% 71.60% 62.97% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 543,453 478,976 471,330 467,750 463,482 450,002 355,607 7.32%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,774 3.94%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.57% 9.18% 6.09% 3.54% 9.18% 10.49% 5.29% -
ROE 16.77% 10.71% 6.37% 4.44% 14.35% 13.67% 5.57% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 665.28 434.32 381.18 434.91 516.15 428.60 458.42 6.40%
EPS 59.38 33.40 19.57 13.44 43.06 39.79 15.88 24.57%
DPS 15.00 20.00 20.00 20.00 36.00 28.49 10.00 6.98%
NAPS 3.54 3.12 3.07 3.03 3.00 2.91 2.85 3.67%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 648.75 423.52 371.74 426.46 506.53 421.00 363.33 10.13%
EPS 57.91 32.57 19.08 13.18 42.26 39.08 12.59 28.94%
DPS 14.63 19.50 19.55 19.62 35.35 27.98 7.93 10.74%
NAPS 3.452 3.0425 2.9939 2.9712 2.9441 2.8584 2.2588 7.32%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.89 2.82 2.07 2.53 4.06 3.60 2.03 -
P/RPS 0.43 0.65 0.54 0.58 0.79 0.84 0.44 -0.38%
P/EPS 4.87 8.44 10.58 18.82 9.43 9.05 12.78 -14.84%
EY 20.55 11.84 9.45 5.31 10.61 11.05 7.82 17.46%
DY 5.19 7.09 9.66 7.91 8.87 7.91 4.93 0.85%
P/NAPS 0.82 0.90 0.67 0.83 1.35 1.24 0.71 2.42%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 -
Price 2.90 2.92 2.30 2.49 3.90 3.75 2.04 -
P/RPS 0.44 0.67 0.60 0.57 0.76 0.87 0.45 -0.37%
P/EPS 4.88 8.74 11.75 18.53 9.06 9.43 12.85 -14.89%
EY 20.48 11.44 8.51 5.40 11.04 10.61 7.79 17.47%
DY 5.17 6.85 8.70 8.03 9.23 7.60 4.90 0.89%
P/NAPS 0.82 0.94 0.75 0.82 1.30 1.29 0.72 2.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment