[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 38.81%
YoY- 107.34%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 804,061 529,087 267,303 752,279 535,008 351,178 166,771 185.12%
PBT 101,674 77,443 41,352 95,196 69,404 44,662 18,916 206.53%
Tax -23,474 -17,254 -9,133 -21,813 -15,552 -9,660 -4,410 204.54%
NP 78,200 60,189 32,219 73,383 53,852 35,002 14,506 207.13%
-
NP to SH 73,227 52,627 29,400 64,133 46,201 28,881 11,272 247.76%
-
Tax Rate 23.09% 22.28% 22.09% 22.91% 22.41% 21.63% 23.31% -
Total Cost 725,861 468,898 235,084 678,896 481,156 316,176 152,265 182.98%
-
Net Worth 543,453 528,101 531,172 498,966 478,976 471,330 489,754 7.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 23,027 23,027 23,027 30,705 30,703 30,705 23,029 -0.00%
Div Payout % 31.45% 43.76% 78.33% 47.88% 66.46% 106.32% 204.30% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 543,453 528,101 531,172 498,966 478,976 471,330 489,754 7.17%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 9.73% 11.38% 12.05% 9.75% 10.07% 9.97% 8.70% -
ROE 13.47% 9.97% 5.53% 12.85% 9.65% 6.13% 2.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 523.76 344.64 174.12 489.99 348.50 228.74 108.63 185.12%
EPS 47.70 34.28 19.15 41.77 30.09 18.81 7.34 247.84%
DPS 15.00 15.00 15.00 20.00 20.00 20.00 15.00 0.00%
NAPS 3.54 3.44 3.46 3.25 3.12 3.07 3.19 7.18%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 510.74 336.08 169.79 477.85 339.84 223.07 105.93 185.12%
EPS 46.51 33.43 18.67 40.74 29.35 18.35 7.16 247.74%
DPS 14.63 14.63 14.63 19.50 19.50 19.50 14.63 0.00%
NAPS 3.452 3.3545 3.374 3.1694 3.0425 2.9939 3.1109 7.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.89 2.81 3.10 2.91 2.82 2.59 2.48 -
P/RPS 0.55 0.82 1.78 0.59 0.81 1.13 2.28 -61.21%
P/EPS 6.06 8.20 16.19 6.97 9.37 13.77 33.78 -68.15%
EY 16.50 12.20 6.18 14.35 10.67 7.26 2.96 214.05%
DY 5.19 5.34 4.84 6.87 7.09 7.72 6.05 -9.70%
P/NAPS 0.82 0.82 0.90 0.90 0.90 0.84 0.78 3.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 -
Price 2.90 2.91 3.11 3.18 2.92 2.72 3.08 -
P/RPS 0.55 0.84 1.79 0.65 0.84 1.19 2.84 -66.49%
P/EPS 6.08 8.49 16.24 7.61 9.70 14.46 41.95 -72.37%
EY 16.45 11.78 6.16 13.14 10.31 6.92 2.38 262.42%
DY 5.17 5.15 4.82 6.29 6.85 7.35 4.87 4.06%
P/NAPS 0.82 0.85 0.90 0.98 0.94 0.89 0.97 -10.58%

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