[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -7.24%
YoY- 58.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 693,728 746,612 988,585 1,072,081 1,058,174 1,069,212 752,279 -5.27%
PBT 30,196 31,644 112,387 135,565 154,886 165,408 95,196 -53.58%
Tax -7,568 -8,796 -24,980 -31,298 -34,508 -36,532 -21,813 -50.72%
NP 22,628 22,848 87,407 104,266 120,378 128,876 73,383 -54.45%
-
NP to SH 18,734 18,972 82,537 97,636 105,254 117,600 64,133 -56.07%
-
Tax Rate 25.06% 27.80% 22.23% 23.09% 22.28% 22.09% 22.91% -
Total Cost 671,100 723,764 901,178 967,814 937,796 940,336 678,896 -0.76%
-
Net Worth 551,129 572,622 563,411 543,453 528,101 531,172 498,966 6.87%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 61,407 122,814 23,027 30,703 46,055 92,110 30,705 58.93%
Div Payout % 327.78% 647.35% 27.90% 31.45% 43.76% 78.33% 47.88% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 551,129 572,622 563,411 543,453 528,101 531,172 498,966 6.87%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.26% 3.06% 8.84% 9.73% 11.38% 12.05% 9.75% -
ROE 3.40% 3.31% 14.65% 17.97% 19.93% 22.14% 12.85% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 451.89 486.34 643.95 698.34 689.28 696.47 489.99 -5.26%
EPS 12.20 12.36 53.76 63.60 68.56 76.60 41.77 -56.07%
DPS 40.00 80.00 15.00 20.00 30.00 60.00 20.00 58.94%
NAPS 3.59 3.73 3.67 3.54 3.44 3.46 3.25 6.87%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 440.66 474.25 627.95 680.99 672.16 679.17 477.85 -5.27%
EPS 11.90 12.05 52.43 62.02 66.86 74.70 40.74 -56.07%
DPS 39.01 78.01 14.63 19.50 29.25 58.51 19.50 58.96%
NAPS 3.5008 3.6373 3.5788 3.452 3.3545 3.374 3.1694 6.87%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.65 3.08 3.08 2.89 2.81 3.10 2.91 -
P/RPS 0.59 0.63 0.48 0.41 0.41 0.45 0.59 0.00%
P/EPS 21.72 24.92 5.73 4.54 4.10 4.05 6.97 113.79%
EY 4.60 4.01 17.46 22.01 24.40 24.71 14.35 -53.25%
DY 15.09 25.97 4.87 6.92 10.68 19.35 6.87 69.21%
P/NAPS 0.74 0.83 0.84 0.82 0.82 0.90 0.90 -12.26%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 22/05/23 27/02/23 29/11/22 29/08/22 27/05/22 25/02/22 -
Price 2.67 3.16 3.08 2.90 2.91 3.11 3.18 -
P/RPS 0.59 0.65 0.48 0.42 0.42 0.45 0.65 -6.26%
P/EPS 21.88 25.57 5.73 4.56 4.24 4.06 7.61 102.58%
EY 4.57 3.91 17.46 21.93 23.56 24.63 13.14 -50.64%
DY 14.98 25.32 4.87 6.90 10.31 19.29 6.29 78.62%
P/NAPS 0.74 0.85 0.84 0.82 0.85 0.90 0.98 -17.12%

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