[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -10.5%
YoY- 82.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 746,612 988,585 1,072,081 1,058,174 1,069,212 752,279 713,344 3.08%
PBT 31,644 112,387 135,565 154,886 165,408 95,196 92,538 -51.13%
Tax -8,796 -24,980 -31,298 -34,508 -36,532 -21,813 -20,736 -43.57%
NP 22,848 87,407 104,266 120,378 128,876 73,383 71,802 -53.42%
-
NP to SH 18,972 82,537 97,636 105,254 117,600 64,133 61,601 -54.42%
-
Tax Rate 27.80% 22.23% 23.09% 22.28% 22.09% 22.91% 22.41% -
Total Cost 723,764 901,178 967,814 937,796 940,336 678,896 641,541 8.37%
-
Net Worth 572,622 563,411 543,453 528,101 531,172 498,966 478,976 12.65%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 122,814 23,027 30,703 46,055 92,110 30,705 40,938 108.14%
Div Payout % 647.35% 27.90% 31.45% 43.76% 78.33% 47.88% 66.46% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 572,622 563,411 543,453 528,101 531,172 498,966 478,976 12.65%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.06% 8.84% 9.73% 11.38% 12.05% 9.75% 10.07% -
ROE 3.31% 14.65% 17.97% 19.93% 22.14% 12.85% 12.86% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 486.34 643.95 698.34 689.28 696.47 489.99 464.66 3.08%
EPS 12.36 53.76 63.60 68.56 76.60 41.77 40.12 -54.41%
DPS 80.00 15.00 20.00 30.00 60.00 20.00 26.67 108.13%
NAPS 3.73 3.67 3.54 3.44 3.46 3.25 3.12 12.65%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 474.25 627.95 680.99 672.16 679.17 477.85 453.12 3.08%
EPS 12.05 52.43 62.02 66.86 74.70 40.74 39.13 -54.43%
DPS 78.01 14.63 19.50 29.25 58.51 19.50 26.00 108.16%
NAPS 3.6373 3.5788 3.452 3.3545 3.374 3.1694 3.0425 12.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 3.08 3.08 2.89 2.81 3.10 2.91 2.82 -
P/RPS 0.63 0.48 0.41 0.41 0.45 0.59 0.61 2.17%
P/EPS 24.92 5.73 4.54 4.10 4.05 6.97 7.03 132.66%
EY 4.01 17.46 22.01 24.40 24.71 14.35 14.23 -57.05%
DY 25.97 4.87 6.92 10.68 19.35 6.87 9.46 96.17%
P/NAPS 0.83 0.84 0.82 0.82 0.90 0.90 0.90 -5.25%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 27/02/23 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 -
Price 3.16 3.08 2.90 2.91 3.11 3.18 2.92 -
P/RPS 0.65 0.48 0.42 0.42 0.45 0.65 0.63 2.10%
P/EPS 25.57 5.73 4.56 4.24 4.06 7.61 7.28 131.24%
EY 3.91 17.46 21.93 23.56 24.63 13.14 13.74 -56.76%
DY 25.32 4.87 6.90 10.31 19.29 6.29 9.13 97.51%
P/NAPS 0.85 0.84 0.82 0.85 0.90 0.98 0.94 -6.49%

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