[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 23.04%
YoY- 26.94%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 611,813 396,332 200,060 694,103 508,493 322,972 156,839 147.59%
PBT 73,374 48,509 21,902 82,315 67,257 44,516 27,605 91.76%
Tax -13,002 -8,936 -3,925 -16,173 -13,938 -9,425 -5,355 80.55%
NP 60,372 39,573 17,977 66,142 53,319 35,091 22,250 94.41%
-
NP to SH 55,779 35,846 16,531 57,414 46,663 30,675 19,456 101.68%
-
Tax Rate 17.72% 18.42% 17.92% 19.65% 20.72% 21.17% 19.40% -
Total Cost 551,441 356,759 182,083 627,961 455,174 287,881 134,589 155.83%
-
Net Worth 463,482 434,128 446,623 429,899 450,002 434,538 456,188 1.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 27,808 27,808 27,817 27,835 - 30,928 30,928 -6.83%
Div Payout % 49.86% 77.58% 168.27% 48.48% - 100.82% 158.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 463,482 434,128 446,623 429,899 450,002 434,538 456,188 1.06%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.87% 9.98% 8.99% 9.53% 10.49% 10.87% 14.19% -
ROE 12.03% 8.26% 3.70% 13.36% 10.37% 7.06% 4.26% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 396.01 256.54 129.45 448.85 328.82 208.85 101.42 147.75%
EPS 36.10 23.20 10.70 37.13 30.18 19.84 12.58 101.80%
DPS 18.00 18.00 18.00 18.00 0.00 20.00 20.00 -6.77%
NAPS 3.00 2.81 2.89 2.78 2.91 2.81 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 388.63 251.75 127.08 440.90 323.00 205.15 99.62 147.60%
EPS 35.43 22.77 10.50 36.47 29.64 19.48 12.36 101.66%
DPS 17.66 17.66 17.67 17.68 0.00 19.65 19.65 -6.86%
NAPS 2.9441 2.7576 2.837 2.7307 2.8584 2.7602 2.8977 1.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.06 3.40 3.29 4.02 3.60 3.38 3.11 -
P/RPS 1.03 1.33 2.54 0.90 1.09 1.62 3.07 -51.68%
P/EPS 11.25 14.65 30.76 10.83 11.93 17.04 24.72 -40.80%
EY 8.89 6.82 3.25 9.24 8.38 5.87 4.05 68.81%
DY 4.43 5.29 5.47 4.48 0.00 5.92 6.43 -21.97%
P/NAPS 1.35 1.21 1.14 1.45 1.24 1.20 1.05 18.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 -
Price 3.90 3.58 3.60 4.10 3.75 3.59 3.67 -
P/RPS 0.98 1.40 2.78 0.91 1.14 1.72 3.62 -58.11%
P/EPS 10.80 15.43 33.65 11.04 12.43 18.10 29.17 -48.40%
EY 9.26 6.48 2.97 9.06 8.05 5.53 3.43 93.76%
DY 4.62 5.03 5.00 4.39 0.00 5.57 5.45 -10.42%
P/NAPS 1.30 1.27 1.25 1.47 1.29 1.28 1.24 3.19%

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