[TONGHER] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 36.54%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 907,935 852,811 550,342 647,594 768,935 737,324 587,829 7.51%
PBT 78,946 117,632 48,440 48,129 65,611 76,612 71,926 1.56%
Tax -18,046 -26,536 -9,824 -16,325 -12,373 -14,743 -13,458 5.00%
NP 60,900 91,096 38,616 31,804 53,238 61,869 58,468 0.68%
-
NP to SH 57,880 82,262 30,396 26,987 49,002 54,489 48,203 3.09%
-
Tax Rate 22.86% 22.56% 20.28% 33.92% 18.86% 19.24% 18.71% -
Total Cost 847,035 761,715 511,726 615,790 715,697 675,455 529,361 8.14%
-
Net Worth 572,622 531,172 489,754 472,866 461,814 446,623 456,188 3.85%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 30,703 30,704 23,029 30,781 30,893 55,652 44,049 -5.83%
Div Payout % 53.05% 37.32% 75.76% 114.06% 63.05% 102.14% 91.38% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 572,622 531,172 489,754 472,866 461,814 446,623 456,188 3.85%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.71% 10.68% 7.02% 4.91% 6.92% 8.39% 9.95% -
ROE 10.11% 15.49% 6.21% 5.71% 10.61% 12.20% 10.57% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 591.42 555.51 358.46 421.81 497.84 477.11 380.13 7.64%
EPS 37.70 53.58 19.80 17.58 31.73 35.26 31.17 3.21%
DPS 20.00 20.00 15.00 20.00 20.00 36.00 28.49 -5.72%
NAPS 3.73 3.46 3.19 3.08 2.99 2.89 2.95 3.98%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 576.72 541.71 349.58 411.35 488.43 468.35 373.39 7.51%
EPS 36.77 52.25 19.31 17.14 31.13 34.61 30.62 3.09%
DPS 19.50 19.50 14.63 19.55 19.62 35.35 27.98 -5.83%
NAPS 3.6373 3.374 3.1109 3.0037 2.9335 2.837 2.8977 3.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.08 3.10 2.48 1.49 3.55 3.29 3.11 -
P/RPS 0.52 0.56 0.69 0.35 0.71 0.69 0.82 -7.30%
P/EPS 8.17 5.79 12.53 8.48 11.19 9.33 9.98 -3.27%
EY 12.24 17.29 7.98 11.80 8.94 10.72 10.02 3.39%
DY 6.49 6.45 6.05 13.42 5.63 10.94 9.16 -5.57%
P/NAPS 0.83 0.90 0.78 0.48 1.19 1.14 1.05 -3.84%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 27/05/22 24/05/21 29/05/20 27/05/19 25/05/18 25/05/17 -
Price 3.16 3.11 3.08 2.00 3.36 3.60 3.67 -
P/RPS 0.53 0.56 0.86 0.47 0.67 0.75 0.97 -9.57%
P/EPS 8.38 5.80 15.56 11.38 10.59 10.21 11.77 -5.50%
EY 11.93 17.23 6.43 8.79 9.44 9.79 8.49 5.83%
DY 6.33 6.43 4.87 10.00 5.95 10.00 7.76 -3.33%
P/NAPS 0.85 0.90 0.97 0.65 1.12 1.25 1.24 -6.09%

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