[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.41%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 792,664 800,240 694,103 677,990 645,944 627,356 573,426 24.16%
PBT 97,018 87,608 82,315 89,676 89,032 110,420 66,400 28.85%
Tax -17,872 -15,700 -16,173 -18,584 -18,850 -21,420 -11,215 36.54%
NP 79,146 71,908 66,142 71,092 70,182 89,000 55,185 27.26%
-
NP to SH 71,692 66,124 57,414 62,217 61,350 77,824 45,231 36.05%
-
Tax Rate 18.42% 17.92% 19.65% 20.72% 21.17% 19.40% 16.89% -
Total Cost 713,518 728,332 627,961 606,898 575,762 538,356 518,241 23.83%
-
Net Worth 434,128 446,623 429,899 450,002 434,538 456,188 367,396 11.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 55,617 111,269 27,835 - 61,856 123,712 13,121 162.60%
Div Payout % 77.58% 168.27% 48.48% - 100.82% 158.96% 29.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 434,128 446,623 429,899 450,002 434,538 456,188 367,396 11.80%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.98% 8.99% 9.53% 10.49% 10.87% 14.19% 9.62% -
ROE 16.51% 14.81% 13.36% 13.83% 14.12% 17.06% 12.31% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 513.07 517.82 448.85 438.43 417.71 405.69 437.02 11.32%
EPS 46.40 42.80 37.13 40.24 39.68 50.32 34.47 21.97%
DPS 36.00 72.00 18.00 0.00 40.00 80.00 10.00 135.44%
NAPS 2.81 2.89 2.78 2.91 2.81 2.95 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 503.50 508.31 440.90 430.66 410.31 398.50 364.24 24.16%
EPS 45.54 42.00 36.47 39.52 38.97 49.43 28.73 36.06%
DPS 35.33 70.68 17.68 0.00 39.29 78.58 8.33 162.71%
NAPS 2.7576 2.837 2.7307 2.8584 2.7602 2.8977 2.3337 11.80%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.40 3.29 4.02 3.60 3.38 3.11 2.04 -
P/RPS 0.66 0.64 0.90 0.82 0.81 0.77 0.47 25.47%
P/EPS 7.33 7.69 10.83 8.95 8.52 6.18 5.92 15.35%
EY 13.65 13.01 9.24 11.18 11.74 16.18 16.90 -13.30%
DY 10.59 21.88 4.48 0.00 11.83 25.72 4.90 67.39%
P/NAPS 1.21 1.14 1.45 1.24 1.20 1.05 0.73 40.18%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 -
Price 3.58 3.60 4.10 3.75 3.59 3.67 2.16 -
P/RPS 0.70 0.70 0.91 0.86 0.86 0.90 0.49 26.92%
P/EPS 7.71 8.41 11.04 9.32 9.05 7.29 6.27 14.82%
EY 12.96 11.89 9.06 10.73 11.05 13.71 15.96 -12.99%
DY 10.06 20.00 4.39 0.00 11.14 21.80 4.63 67.99%
P/NAPS 1.27 1.25 1.47 1.29 1.28 1.24 0.77 39.72%

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