[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 156.22%
YoY- 47.6%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 267,303 752,279 535,008 351,178 166,771 555,000 423,254 -26.41%
PBT 41,352 95,196 69,404 44,662 18,916 44,944 36,310 9.06%
Tax -9,133 -21,813 -15,552 -9,660 -4,410 -7,828 -6,563 24.66%
NP 32,219 73,383 53,852 35,002 14,506 37,116 29,747 5.47%
-
NP to SH 29,400 64,133 46,201 28,881 11,272 30,931 25,855 8.95%
-
Tax Rate 22.09% 22.91% 22.41% 21.63% 23.31% 17.42% 18.07% -
Total Cost 235,084 678,896 481,156 316,176 152,265 517,884 393,507 -29.08%
-
Net Worth 531,172 498,966 478,976 471,330 489,754 480,542 471,330 8.30%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 23,027 30,705 30,703 30,705 23,029 15,352 15,352 31.06%
Div Payout % 78.33% 47.88% 66.46% 106.32% 204.30% 49.64% 59.38% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 531,172 498,966 478,976 471,330 489,754 480,542 471,330 8.30%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.05% 9.75% 10.07% 9.97% 8.70% 6.69% 7.03% -
ROE 5.53% 12.85% 9.65% 6.13% 2.30% 6.44% 5.49% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 174.12 489.99 348.50 228.74 108.63 361.50 275.69 -26.40%
EPS 19.15 41.77 30.09 18.81 7.34 20.15 16.84 8.95%
DPS 15.00 20.00 20.00 20.00 15.00 10.00 10.00 31.06%
NAPS 3.46 3.25 3.12 3.07 3.19 3.13 3.07 8.30%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 169.79 477.85 339.84 223.07 105.93 352.54 268.85 -26.41%
EPS 18.67 40.74 29.35 18.35 7.16 19.65 16.42 8.94%
DPS 14.63 19.50 19.50 19.50 14.63 9.75 9.75 31.09%
NAPS 3.374 3.1694 3.0425 2.9939 3.1109 3.0524 2.9939 8.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.10 2.91 2.82 2.59 2.48 2.33 2.07 -
P/RPS 1.78 0.59 0.81 1.13 2.28 0.64 0.75 78.01%
P/EPS 16.19 6.97 9.37 13.77 33.78 11.57 12.29 20.19%
EY 6.18 14.35 10.67 7.26 2.96 8.65 8.14 -16.79%
DY 4.84 6.87 7.09 7.72 6.05 4.29 4.83 0.13%
P/NAPS 0.90 0.90 0.90 0.84 0.78 0.74 0.67 21.76%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 -
Price 3.11 3.18 2.92 2.72 3.08 2.65 2.30 -
P/RPS 1.79 0.65 0.84 1.19 2.84 0.73 0.83 67.00%
P/EPS 16.24 7.61 9.70 14.46 41.95 13.15 13.66 12.23%
EY 6.16 13.14 10.31 6.92 2.38 7.60 7.32 -10.87%
DY 4.82 6.29 6.85 7.35 4.87 3.77 4.35 7.08%
P/NAPS 0.90 0.98 0.94 0.89 0.97 0.85 0.75 12.93%

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