[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 4.11%
YoY- 107.34%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,072,081 1,058,174 1,069,212 752,279 713,344 702,356 667,084 37.16%
PBT 135,565 154,886 165,408 95,196 92,538 89,324 75,664 47.46%
Tax -31,298 -34,508 -36,532 -21,813 -20,736 -19,320 -17,640 46.50%
NP 104,266 120,378 128,876 73,383 71,802 70,004 58,024 47.75%
-
NP to SH 97,636 105,254 117,600 64,133 61,601 57,762 45,088 67.29%
-
Tax Rate 23.09% 22.28% 22.09% 22.91% 22.41% 21.63% 23.31% -
Total Cost 967,814 937,796 940,336 678,896 641,541 632,352 609,060 36.13%
-
Net Worth 543,453 528,101 531,172 498,966 478,976 471,330 489,754 7.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 30,703 46,055 92,110 30,705 40,938 61,411 92,116 -51.89%
Div Payout % 31.45% 43.76% 78.33% 47.88% 66.46% 106.32% 204.30% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 543,453 528,101 531,172 498,966 478,976 471,330 489,754 7.17%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.73% 11.38% 12.05% 9.75% 10.07% 9.97% 8.70% -
ROE 17.97% 19.93% 22.14% 12.85% 12.86% 12.26% 9.21% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 698.34 689.28 696.47 489.99 464.66 457.48 434.50 37.17%
EPS 63.60 68.56 76.60 41.77 40.12 37.62 29.36 67.33%
DPS 20.00 30.00 60.00 20.00 26.67 40.00 60.00 -51.89%
NAPS 3.54 3.44 3.46 3.25 3.12 3.07 3.19 7.18%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 680.99 672.16 679.17 477.85 453.12 446.14 423.73 37.16%
EPS 62.02 66.86 74.70 40.74 39.13 36.69 28.64 67.30%
DPS 19.50 29.25 58.51 19.50 26.00 39.01 58.51 -51.89%
NAPS 3.452 3.3545 3.374 3.1694 3.0425 2.9939 3.1109 7.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.89 2.81 3.10 2.91 2.82 2.59 2.48 -
P/RPS 0.41 0.41 0.45 0.59 0.61 0.57 0.57 -19.70%
P/EPS 4.54 4.10 4.05 6.97 7.03 6.88 8.44 -33.83%
EY 22.01 24.40 24.71 14.35 14.23 14.53 11.84 51.12%
DY 6.92 10.68 19.35 6.87 9.46 15.44 24.19 -56.55%
P/NAPS 0.82 0.82 0.90 0.90 0.90 0.84 0.78 3.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 -
Price 2.90 2.91 3.11 3.18 2.92 2.72 3.08 -
P/RPS 0.42 0.42 0.45 0.65 0.63 0.59 0.71 -29.50%
P/EPS 4.56 4.24 4.06 7.61 7.28 7.23 10.49 -42.58%
EY 21.93 23.56 24.63 13.14 13.74 13.83 9.54 74.08%
DY 6.90 10.31 19.29 6.29 9.13 14.71 19.48 -49.90%
P/NAPS 0.82 0.85 0.90 0.98 0.94 0.89 0.97 -10.58%

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