[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 26.87%
YoY- -67.57%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 423,254 293,165 171,429 646,725 484,754 328,510 170,560 82.99%
PBT 36,310 25,189 15,420 48,101 36,458 15,764 6,793 204.77%
Tax -6,563 -4,032 -2,414 -24,054 -18,282 -3,077 -1,544 161.71%
NP 29,747 21,157 13,006 24,047 18,176 12,687 5,249 216.86%
-
NP to SH 25,855 19,567 11,807 19,765 15,579 11,181 4,585 215.81%
-
Tax Rate 18.07% 16.01% 15.65% 50.01% 50.15% 19.52% 22.73% -
Total Cost 393,507 272,008 158,423 622,678 466,578 315,823 165,311 77.99%
-
Net Worth 471,330 492,824 472,866 472,102 467,750 460,269 461,814 1.36%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 15,352 15,352 15,352 18,513 18,524 18,534 18,534 -11.77%
Div Payout % 59.38% 78.46% 130.03% 93.67% 118.91% 165.77% 404.24% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 471,330 492,824 472,866 472,102 467,750 460,269 461,814 1.36%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.03% 7.22% 7.59% 3.72% 3.75% 3.86% 3.08% -
ROE 5.49% 3.97% 2.50% 4.19% 3.33% 2.43% 0.99% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 275.69 190.95 111.66 419.18 314.01 212.69 110.43 83.72%
EPS 16.84 12.74 7.69 12.81 10.09 7.24 2.97 216.96%
DPS 10.00 10.00 10.00 12.00 12.00 12.00 12.00 -11.41%
NAPS 3.07 3.21 3.08 3.06 3.03 2.98 2.99 1.77%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 268.85 186.22 108.89 410.80 307.92 208.67 108.34 82.99%
EPS 16.42 12.43 7.50 12.55 9.90 7.10 2.91 215.94%
DPS 9.75 9.75 9.75 11.76 11.77 11.77 11.77 -11.76%
NAPS 2.9939 3.1304 3.0037 2.9988 2.9712 2.9236 2.9335 1.36%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.07 2.07 1.49 2.28 2.53 2.68 3.55 -
P/RPS 0.75 1.08 1.33 0.54 0.81 1.26 3.21 -61.96%
P/EPS 12.29 16.24 19.37 17.80 25.07 37.02 119.59 -77.96%
EY 8.14 6.16 5.16 5.62 3.99 2.70 0.84 352.65%
DY 4.83 4.83 6.71 5.26 4.74 4.48 3.38 26.78%
P/NAPS 0.67 0.64 0.48 0.75 0.83 0.90 1.19 -31.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 28/08/20 29/05/20 24/02/20 25/11/19 26/08/19 27/05/19 -
Price 2.30 1.98 2.00 2.12 2.49 2.55 3.36 -
P/RPS 0.83 1.04 1.79 0.51 0.79 1.20 3.04 -57.81%
P/EPS 13.66 15.54 26.01 16.55 24.67 35.23 113.19 -75.48%
EY 7.32 6.44 3.85 6.04 4.05 2.84 0.88 308.95%
DY 4.35 5.05 5.00 5.66 4.82 4.71 3.57 14.04%
P/NAPS 0.75 0.62 0.65 0.69 0.82 0.86 1.12 -23.40%

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