[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 3.74%
YoY- 19.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 657,020 682,240 798,435 815,750 792,664 800,240 694,103 -3.60%
PBT 31,528 27,172 80,720 97,832 97,018 87,608 82,315 -47.35%
Tax -6,154 -6,176 -14,754 -17,336 -17,872 -15,700 -16,173 -47.58%
NP 25,374 20,996 65,966 80,496 79,146 71,908 66,142 -47.29%
-
NP to SH 22,362 18,340 60,948 74,372 71,692 66,124 57,414 -46.75%
-
Tax Rate 19.52% 22.73% 18.28% 17.72% 18.42% 17.92% 19.65% -
Total Cost 631,646 661,244 732,469 735,254 713,518 728,332 627,961 0.39%
-
Net Worth 460,269 461,814 454,212 463,482 434,128 446,623 429,899 4.66%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 37,068 74,137 40,168 37,078 55,617 111,269 27,835 21.10%
Div Payout % 165.77% 404.24% 65.91% 49.86% 77.58% 168.27% 48.48% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 460,269 461,814 454,212 463,482 434,128 446,623 429,899 4.66%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.86% 3.08% 8.26% 9.87% 9.98% 8.99% 9.53% -
ROE 4.86% 3.97% 13.42% 16.05% 16.51% 14.81% 13.36% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 425.39 441.71 516.81 528.01 513.07 517.82 448.85 -3.52%
EPS 14.48 11.88 39.45 48.13 46.40 42.80 37.13 -46.71%
DPS 24.00 48.00 26.00 24.00 36.00 72.00 18.00 21.20%
NAPS 2.98 2.99 2.94 3.00 2.81 2.89 2.78 4.75%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 417.34 433.36 507.17 518.17 503.50 508.31 440.90 -3.60%
EPS 14.20 11.65 38.71 47.24 45.54 42.00 36.47 -46.77%
DPS 23.55 47.09 25.52 23.55 35.33 70.68 17.68 21.12%
NAPS 2.9236 2.9335 2.8852 2.9441 2.7576 2.837 2.7307 4.66%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.68 3.55 3.55 4.06 3.40 3.29 4.02 -
P/RPS 0.63 0.80 0.69 0.77 0.66 0.64 0.90 -21.21%
P/EPS 18.51 29.90 9.00 8.43 7.33 7.69 10.83 43.09%
EY 5.40 3.34 11.11 11.86 13.65 13.01 9.24 -30.16%
DY 8.96 13.52 7.32 5.91 10.59 21.88 4.48 58.94%
P/NAPS 0.90 1.19 1.21 1.35 1.21 1.14 1.45 -27.29%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 26/08/19 27/05/19 27/02/19 26/11/18 27/08/18 25/05/18 26/02/18 -
Price 2.55 3.36 4.03 3.90 3.58 3.60 4.10 -
P/RPS 0.60 0.76 0.78 0.74 0.70 0.70 0.91 -24.30%
P/EPS 17.61 28.30 10.22 8.10 7.71 8.41 11.04 36.63%
EY 5.68 3.53 9.79 12.34 12.96 11.89 9.06 -26.81%
DY 9.41 14.29 6.45 6.15 10.06 20.00 4.39 66.47%
P/NAPS 0.86 1.12 1.37 1.30 1.27 1.25 1.47 -30.11%

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