[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 19.63%
YoY- 56.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 535,008 351,178 166,771 555,000 423,254 293,165 171,429 113.41%
PBT 69,404 44,662 18,916 44,944 36,310 25,189 15,420 172.35%
Tax -15,552 -9,660 -4,410 -7,828 -6,563 -4,032 -2,414 245.83%
NP 53,852 35,002 14,506 37,116 29,747 21,157 13,006 157.63%
-
NP to SH 46,201 28,881 11,272 30,931 25,855 19,567 11,807 148.11%
-
Tax Rate 22.41% 21.63% 23.31% 17.42% 18.07% 16.01% 15.65% -
Total Cost 481,156 316,176 152,265 517,884 393,507 272,008 158,423 109.58%
-
Net Worth 478,976 471,330 489,754 480,542 471,330 492,824 472,866 0.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 30,703 30,705 23,029 15,352 15,352 15,352 15,352 58.66%
Div Payout % 66.46% 106.32% 204.30% 49.64% 59.38% 78.46% 130.03% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 478,976 471,330 489,754 480,542 471,330 492,824 472,866 0.85%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.07% 9.97% 8.70% 6.69% 7.03% 7.22% 7.59% -
ROE 9.65% 6.13% 2.30% 6.44% 5.49% 3.97% 2.50% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 348.50 228.74 108.63 361.50 275.69 190.95 111.66 113.42%
EPS 30.09 18.81 7.34 20.15 16.84 12.74 7.69 148.10%
DPS 20.00 20.00 15.00 10.00 10.00 10.00 10.00 58.67%
NAPS 3.12 3.07 3.19 3.13 3.07 3.21 3.08 0.86%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 339.84 223.07 105.93 352.54 268.85 186.22 108.89 113.41%
EPS 29.35 18.35 7.16 19.65 16.42 12.43 7.50 148.12%
DPS 19.50 19.50 14.63 9.75 9.75 9.75 9.75 58.67%
NAPS 3.0425 2.9939 3.1109 3.0524 2.9939 3.1304 3.0037 0.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.82 2.59 2.48 2.33 2.07 2.07 1.49 -
P/RPS 0.81 1.13 2.28 0.64 0.75 1.08 1.33 -28.12%
P/EPS 9.37 13.77 33.78 11.57 12.29 16.24 19.37 -38.35%
EY 10.67 7.26 2.96 8.65 8.14 6.16 5.16 62.23%
DY 7.09 7.72 6.05 4.29 4.83 4.83 6.71 3.73%
P/NAPS 0.90 0.84 0.78 0.74 0.67 0.64 0.48 51.99%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 28/08/20 29/05/20 -
Price 2.92 2.72 3.08 2.65 2.30 1.98 2.00 -
P/RPS 0.84 1.19 2.84 0.73 0.83 1.04 1.79 -39.58%
P/EPS 9.70 14.46 41.95 13.15 13.66 15.54 26.01 -48.15%
EY 10.31 6.92 2.38 7.60 7.32 6.44 3.85 92.72%
DY 6.85 7.35 4.87 3.77 4.35 5.05 5.00 23.32%
P/NAPS 0.94 0.89 0.97 0.85 0.75 0.62 0.65 27.85%

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