[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 28.11%
YoY- 47.6%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,069,212 752,279 713,344 702,356 667,084 555,000 564,338 53.17%
PBT 165,408 95,196 92,538 89,324 75,664 44,944 48,413 127.01%
Tax -36,532 -21,813 -20,736 -19,320 -17,640 -7,828 -8,750 159.51%
NP 128,876 73,383 71,802 70,004 58,024 37,116 39,662 119.53%
-
NP to SH 117,600 64,133 61,601 57,762 45,088 30,931 34,473 126.78%
-
Tax Rate 22.09% 22.91% 22.41% 21.63% 23.31% 17.42% 18.07% -
Total Cost 940,336 678,896 641,541 632,352 609,060 517,884 524,676 47.59%
-
Net Worth 531,172 498,966 478,976 471,330 489,754 480,542 471,330 8.30%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 92,110 30,705 40,938 61,411 92,116 15,352 20,470 172.80%
Div Payout % 78.33% 47.88% 66.46% 106.32% 204.30% 49.64% 59.38% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 531,172 498,966 478,976 471,330 489,754 480,542 471,330 8.30%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.05% 9.75% 10.07% 9.97% 8.70% 6.69% 7.03% -
ROE 22.14% 12.85% 12.86% 12.26% 9.21% 6.44% 7.31% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 696.47 489.99 464.66 457.48 434.50 361.50 367.58 53.18%
EPS 76.60 41.77 40.12 37.62 29.36 20.15 22.45 126.81%
DPS 60.00 20.00 26.67 40.00 60.00 10.00 13.33 172.86%
NAPS 3.46 3.25 3.12 3.07 3.19 3.13 3.07 8.30%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 679.17 477.85 453.12 446.14 423.73 352.54 358.47 53.17%
EPS 74.70 40.74 39.13 36.69 28.64 19.65 21.90 126.76%
DPS 58.51 19.50 26.00 39.01 58.51 9.75 13.00 172.84%
NAPS 3.374 3.1694 3.0425 2.9939 3.1109 3.0524 2.9939 8.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.10 2.91 2.82 2.59 2.48 2.33 2.07 -
P/RPS 0.45 0.59 0.61 0.57 0.57 0.64 0.56 -13.57%
P/EPS 4.05 6.97 7.03 6.88 8.44 11.57 9.22 -42.24%
EY 24.71 14.35 14.23 14.53 11.84 8.65 10.85 73.18%
DY 19.35 6.87 9.46 15.44 24.19 4.29 6.44 108.36%
P/NAPS 0.90 0.90 0.90 0.84 0.78 0.74 0.67 21.76%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 -
Price 3.11 3.18 2.92 2.72 3.08 2.65 2.30 -
P/RPS 0.45 0.65 0.63 0.59 0.71 0.73 0.63 -20.11%
P/EPS 4.06 7.61 7.28 7.23 10.49 13.15 10.24 -46.06%
EY 24.63 13.14 13.74 13.83 9.54 7.60 9.76 85.46%
DY 19.29 6.29 9.13 14.71 19.48 3.77 5.80 122.97%
P/NAPS 0.90 0.98 0.94 0.89 0.97 0.85 0.75 12.93%

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