[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 45.77%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 752,279 713,344 702,356 667,084 555,000 564,338 586,330 18.02%
PBT 95,196 92,538 89,324 75,664 44,944 48,413 50,378 52.66%
Tax -21,813 -20,736 -19,320 -17,640 -7,828 -8,750 -8,064 93.78%
NP 73,383 71,802 70,004 58,024 37,116 39,662 42,314 44.20%
-
NP to SH 64,133 61,601 57,762 45,088 30,931 34,473 39,134 38.87%
-
Tax Rate 22.91% 22.41% 21.63% 23.31% 17.42% 18.07% 16.01% -
Total Cost 678,896 641,541 632,352 609,060 517,884 524,676 544,016 15.86%
-
Net Worth 498,966 478,976 471,330 489,754 480,542 471,330 492,824 0.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 30,705 40,938 61,411 92,116 15,352 20,470 30,705 0.00%
Div Payout % 47.88% 66.46% 106.32% 204.30% 49.64% 59.38% 78.46% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 498,966 478,976 471,330 489,754 480,542 471,330 492,824 0.82%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.75% 10.07% 9.97% 8.70% 6.69% 7.03% 7.22% -
ROE 12.85% 12.86% 12.26% 9.21% 6.44% 7.31% 7.94% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 489.99 464.66 457.48 434.50 361.50 367.58 381.90 18.02%
EPS 41.77 40.12 37.62 29.36 20.15 22.45 25.48 38.90%
DPS 20.00 26.67 40.00 60.00 10.00 13.33 20.00 0.00%
NAPS 3.25 3.12 3.07 3.19 3.13 3.07 3.21 0.82%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 477.85 453.12 446.14 423.73 352.54 358.47 372.44 18.02%
EPS 40.74 39.13 36.69 28.64 19.65 21.90 24.86 38.87%
DPS 19.50 26.00 39.01 58.51 9.75 13.00 19.50 0.00%
NAPS 3.1694 3.0425 2.9939 3.1109 3.0524 2.9939 3.1304 0.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.91 2.82 2.59 2.48 2.33 2.07 2.07 -
P/RPS 0.59 0.61 0.57 0.57 0.64 0.56 0.54 6.06%
P/EPS 6.97 7.03 6.88 8.44 11.57 9.22 8.12 -9.65%
EY 14.35 14.23 14.53 11.84 8.65 10.85 12.31 10.73%
DY 6.87 9.46 15.44 24.19 4.29 6.44 9.66 -20.27%
P/NAPS 0.90 0.90 0.84 0.78 0.74 0.67 0.64 25.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 28/08/20 -
Price 3.18 2.92 2.72 3.08 2.65 2.30 1.98 -
P/RPS 0.65 0.63 0.59 0.71 0.73 0.63 0.52 15.99%
P/EPS 7.61 7.28 7.23 10.49 13.15 10.24 7.77 -1.37%
EY 13.14 13.74 13.83 9.54 7.60 9.76 12.87 1.38%
DY 6.29 9.13 14.71 19.48 3.77 5.80 10.10 -27.01%
P/NAPS 0.98 0.94 0.89 0.97 0.85 0.75 0.62 35.57%

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