[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.12%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 396,332 200,060 694,103 508,493 322,972 156,839 573,426 -21.88%
PBT 48,509 21,902 82,315 67,257 44,516 27,605 66,400 -18.93%
Tax -8,936 -3,925 -16,173 -13,938 -9,425 -5,355 -11,215 -14.08%
NP 39,573 17,977 66,142 53,319 35,091 22,250 55,185 -19.93%
-
NP to SH 35,846 16,531 57,414 46,663 30,675 19,456 45,231 -14.39%
-
Tax Rate 18.42% 17.92% 19.65% 20.72% 21.17% 19.40% 16.89% -
Total Cost 356,759 182,083 627,961 455,174 287,881 134,589 518,241 -22.08%
-
Net Worth 434,128 446,623 429,899 450,002 434,538 456,188 367,396 11.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 27,808 27,817 27,835 - 30,928 30,928 13,121 65.22%
Div Payout % 77.58% 168.27% 48.48% - 100.82% 158.96% 29.01% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 434,128 446,623 429,899 450,002 434,538 456,188 367,396 11.80%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.98% 8.99% 9.53% 10.49% 10.87% 14.19% 9.62% -
ROE 8.26% 3.70% 13.36% 10.37% 7.06% 4.26% 12.31% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 256.54 129.45 448.85 328.82 208.85 101.42 437.02 -29.96%
EPS 23.20 10.70 37.13 30.18 19.84 12.58 34.47 -23.25%
DPS 18.00 18.00 18.00 0.00 20.00 20.00 10.00 48.13%
NAPS 2.81 2.89 2.78 2.91 2.81 2.95 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 251.75 127.08 440.90 323.00 205.15 99.62 364.24 -21.88%
EPS 22.77 10.50 36.47 29.64 19.48 12.36 28.73 -14.39%
DPS 17.66 17.67 17.68 0.00 19.65 19.65 8.33 65.25%
NAPS 2.7576 2.837 2.7307 2.8584 2.7602 2.8977 2.3337 11.80%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.40 3.29 4.02 3.60 3.38 3.11 2.04 -
P/RPS 1.33 2.54 0.90 1.09 1.62 3.07 0.47 100.44%
P/EPS 14.65 30.76 10.83 11.93 17.04 24.72 5.92 83.25%
EY 6.82 3.25 9.24 8.38 5.87 4.05 16.90 -45.48%
DY 5.29 5.47 4.48 0.00 5.92 6.43 4.90 5.25%
P/NAPS 1.21 1.14 1.45 1.24 1.20 1.05 0.73 40.18%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 -
Price 3.58 3.60 4.10 3.75 3.59 3.67 2.16 -
P/RPS 1.40 2.78 0.91 1.14 1.72 3.62 0.49 101.73%
P/EPS 15.43 33.65 11.04 12.43 18.10 29.17 6.27 82.57%
EY 6.48 2.97 9.06 8.05 5.53 3.43 15.96 -45.25%
DY 5.03 5.00 4.39 0.00 5.57 5.45 4.63 5.69%
P/NAPS 1.27 1.25 1.47 1.29 1.28 1.24 0.77 39.72%

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