[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 65.72%
YoY- 75.0%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 166,771 555,000 423,254 293,165 171,429 646,725 484,754 -50.86%
PBT 18,916 44,944 36,310 25,189 15,420 48,101 36,458 -35.40%
Tax -4,410 -7,828 -6,563 -4,032 -2,414 -24,054 -18,282 -61.21%
NP 14,506 37,116 29,747 21,157 13,006 24,047 18,176 -13.94%
-
NP to SH 11,272 30,931 25,855 19,567 11,807 19,765 15,579 -19.38%
-
Tax Rate 23.31% 17.42% 18.07% 16.01% 15.65% 50.01% 50.15% -
Total Cost 152,265 517,884 393,507 272,008 158,423 622,678 466,578 -52.56%
-
Net Worth 489,754 480,542 471,330 492,824 472,866 472,102 467,750 3.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 23,029 15,352 15,352 15,352 15,352 18,513 18,524 15.60%
Div Payout % 204.30% 49.64% 59.38% 78.46% 130.03% 93.67% 118.91% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 489,754 480,542 471,330 492,824 472,866 472,102 467,750 3.10%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.70% 6.69% 7.03% 7.22% 7.59% 3.72% 3.75% -
ROE 2.30% 6.44% 5.49% 3.97% 2.50% 4.19% 3.33% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 108.63 361.50 275.69 190.95 111.66 419.18 314.01 -50.68%
EPS 7.34 20.15 16.84 12.74 7.69 12.81 10.09 -19.09%
DPS 15.00 10.00 10.00 10.00 10.00 12.00 12.00 16.02%
NAPS 3.19 3.13 3.07 3.21 3.08 3.06 3.03 3.48%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 105.93 352.54 268.85 186.22 108.89 410.80 307.92 -50.87%
EPS 7.16 19.65 16.42 12.43 7.50 12.55 9.90 -19.41%
DPS 14.63 9.75 9.75 9.75 9.75 11.76 11.77 15.59%
NAPS 3.1109 3.0524 2.9939 3.1304 3.0037 2.9988 2.9712 3.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 2.48 2.33 2.07 2.07 1.49 2.28 2.53 -
P/RPS 2.28 0.64 0.75 1.08 1.33 0.54 0.81 99.23%
P/EPS 33.78 11.57 12.29 16.24 19.37 17.80 25.07 21.97%
EY 2.96 8.65 8.14 6.16 5.16 5.62 3.99 -18.03%
DY 6.05 4.29 4.83 4.83 6.71 5.26 4.74 17.64%
P/NAPS 0.78 0.74 0.67 0.64 0.48 0.75 0.83 -4.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 23/11/20 28/08/20 29/05/20 24/02/20 25/11/19 -
Price 3.08 2.65 2.30 1.98 2.00 2.12 2.49 -
P/RPS 2.84 0.73 0.83 1.04 1.79 0.51 0.79 134.48%
P/EPS 41.95 13.15 13.66 15.54 26.01 16.55 24.67 42.41%
EY 2.38 7.60 7.32 6.44 3.85 6.04 4.05 -29.81%
DY 4.87 3.77 4.35 5.05 5.00 5.66 4.82 0.68%
P/NAPS 0.97 0.85 0.75 0.62 0.65 0.69 0.82 11.83%

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