[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -7.11%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 586,330 685,716 646,725 646,338 657,020 682,240 798,435 -18.61%
PBT 50,378 61,680 48,101 48,610 31,528 27,172 80,720 -26.99%
Tax -8,064 -9,656 -24,054 -24,376 -6,154 -6,176 -14,754 -33.17%
NP 42,314 52,024 24,047 24,234 25,374 20,996 65,966 -25.64%
-
NP to SH 39,134 47,228 19,765 20,772 22,362 18,340 60,948 -25.59%
-
Tax Rate 16.01% 15.65% 50.01% 50.15% 19.52% 22.73% 18.28% -
Total Cost 544,016 633,692 622,678 622,104 631,646 661,244 732,469 -18.00%
-
Net Worth 492,824 472,866 472,102 467,750 460,269 461,814 454,212 5.59%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 30,705 61,411 18,513 24,699 37,068 74,137 40,168 -16.41%
Div Payout % 78.46% 130.03% 93.67% 118.91% 165.77% 404.24% 65.91% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 492,824 472,866 472,102 467,750 460,269 461,814 454,212 5.59%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.22% 7.59% 3.72% 3.75% 3.86% 3.08% 8.26% -
ROE 7.94% 9.99% 4.19% 4.44% 4.86% 3.97% 13.42% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 381.90 446.64 419.18 418.69 425.39 441.71 516.81 -18.27%
EPS 25.48 30.76 12.81 13.45 14.48 11.88 39.45 -25.30%
DPS 20.00 40.00 12.00 16.00 24.00 48.00 26.00 -16.06%
NAPS 3.21 3.08 3.06 3.03 2.98 2.99 2.94 6.03%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 372.44 435.57 410.80 410.56 417.34 433.36 507.17 -18.61%
EPS 24.86 30.00 12.55 13.19 14.20 11.65 38.71 -25.58%
DPS 19.50 39.01 11.76 15.69 23.55 47.09 25.52 -16.43%
NAPS 3.1304 3.0037 2.9988 2.9712 2.9236 2.9335 2.8852 5.59%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 2.07 1.49 2.28 2.53 2.68 3.55 3.55 -
P/RPS 0.54 0.33 0.54 0.60 0.63 0.80 0.69 -15.08%
P/EPS 8.12 4.84 17.80 18.80 18.51 29.90 9.00 -6.63%
EY 12.31 20.65 5.62 5.32 5.40 3.34 11.11 7.08%
DY 9.66 26.85 5.26 6.32 8.96 13.52 7.32 20.33%
P/NAPS 0.64 0.48 0.75 0.83 0.90 1.19 1.21 -34.62%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 24/02/20 25/11/19 26/08/19 27/05/19 27/02/19 -
Price 1.98 2.00 2.12 2.49 2.55 3.36 4.03 -
P/RPS 0.52 0.45 0.51 0.59 0.60 0.76 0.78 -23.70%
P/EPS 7.77 6.50 16.55 18.51 17.61 28.30 10.22 -16.71%
EY 12.87 15.38 6.04 5.40 5.68 3.53 9.79 20.02%
DY 10.10 20.00 5.66 6.43 9.41 14.29 6.45 34.88%
P/NAPS 0.62 0.65 0.69 0.82 0.86 1.12 1.37 -41.08%

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