[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -7.72%
YoY- 26.94%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 815,750 792,664 800,240 694,103 677,990 645,944 627,356 19.11%
PBT 97,832 97,018 87,608 82,315 89,676 89,032 110,420 -7.74%
Tax -17,336 -17,872 -15,700 -16,173 -18,584 -18,850 -21,420 -13.14%
NP 80,496 79,146 71,908 66,142 71,092 70,182 89,000 -6.47%
-
NP to SH 74,372 71,692 66,124 57,414 62,217 61,350 77,824 -2.97%
-
Tax Rate 17.72% 18.42% 17.92% 19.65% 20.72% 21.17% 19.40% -
Total Cost 735,254 713,518 728,332 627,961 606,898 575,762 538,356 23.07%
-
Net Worth 463,482 434,128 446,623 429,899 450,002 434,538 456,188 1.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 37,078 55,617 111,269 27,835 - 61,856 123,712 -55.18%
Div Payout % 49.86% 77.58% 168.27% 48.48% - 100.82% 158.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 463,482 434,128 446,623 429,899 450,002 434,538 456,188 1.06%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.87% 9.98% 8.99% 9.53% 10.49% 10.87% 14.19% -
ROE 16.05% 16.51% 14.81% 13.36% 13.83% 14.12% 17.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 528.01 513.07 517.82 448.85 438.43 417.71 405.69 19.18%
EPS 48.13 46.40 42.80 37.13 40.24 39.68 50.32 -2.92%
DPS 24.00 36.00 72.00 18.00 0.00 40.00 80.00 -55.15%
NAPS 3.00 2.81 2.89 2.78 2.91 2.81 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 518.17 503.50 508.31 440.90 430.66 410.31 398.50 19.11%
EPS 47.24 45.54 42.00 36.47 39.52 38.97 49.43 -2.97%
DPS 23.55 35.33 70.68 17.68 0.00 39.29 78.58 -55.18%
NAPS 2.9441 2.7576 2.837 2.7307 2.8584 2.7602 2.8977 1.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.06 3.40 3.29 4.02 3.60 3.38 3.11 -
P/RPS 0.77 0.66 0.64 0.90 0.82 0.81 0.77 0.00%
P/EPS 8.43 7.33 7.69 10.83 8.95 8.52 6.18 22.97%
EY 11.86 13.65 13.01 9.24 11.18 11.74 16.18 -18.68%
DY 5.91 10.59 21.88 4.48 0.00 11.83 25.72 -62.45%
P/NAPS 1.35 1.21 1.14 1.45 1.24 1.20 1.05 18.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 -
Price 3.90 3.58 3.60 4.10 3.75 3.59 3.67 -
P/RPS 0.74 0.70 0.70 0.91 0.86 0.86 0.90 -12.22%
P/EPS 8.10 7.71 8.41 11.04 9.32 9.05 7.29 7.26%
EY 12.34 12.96 11.89 9.06 10.73 11.05 13.71 -6.77%
DY 6.15 10.06 20.00 4.39 0.00 11.14 21.80 -56.95%
P/NAPS 1.30 1.27 1.25 1.47 1.29 1.28 1.24 3.19%

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