[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 12.71%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 475,973 346,864 186,653 988,585 804,061 529,087 267,303 46.85%
PBT 17,767 15,098 7,911 112,387 101,674 77,443 41,352 -43.03%
Tax -4,842 -3,784 -2,199 -24,980 -23,474 -17,254 -9,133 -34.46%
NP 12,925 11,314 5,712 87,407 78,200 60,189 32,219 -45.57%
-
NP to SH 10,287 9,367 4,743 82,537 73,227 52,627 29,400 -50.31%
-
Tax Rate 27.25% 25.06% 27.80% 22.23% 23.09% 22.28% 22.09% -
Total Cost 463,048 335,550 180,941 901,178 725,861 468,898 235,084 57.06%
-
Net Worth 546,524 551,129 572,622 563,411 543,453 528,101 531,172 1.91%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 30,703 30,703 30,703 23,027 23,027 23,027 23,027 21.12%
Div Payout % 298.47% 327.78% 647.35% 27.90% 31.45% 43.76% 78.33% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 546,524 551,129 572,622 563,411 543,453 528,101 531,172 1.91%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.72% 3.26% 3.06% 8.84% 9.73% 11.38% 12.05% -
ROE 1.88% 1.70% 0.83% 14.65% 13.47% 9.97% 5.53% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 310.04 225.94 121.58 643.95 523.76 344.64 174.12 46.85%
EPS 6.70 6.10 3.09 53.76 47.70 34.28 19.15 -50.31%
DPS 20.00 20.00 20.00 15.00 15.00 15.00 15.00 21.12%
NAPS 3.56 3.59 3.73 3.67 3.54 3.44 3.46 1.91%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 302.34 220.33 118.56 627.95 510.74 336.08 169.79 46.85%
EPS 6.53 5.95 3.01 52.43 46.51 33.43 18.67 -50.32%
DPS 19.50 19.50 19.50 14.63 14.63 14.63 14.63 21.09%
NAPS 3.4715 3.5008 3.6373 3.5788 3.452 3.3545 3.374 1.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 2.52 2.65 3.08 3.08 2.89 2.81 3.10 -
P/RPS 0.81 1.17 2.53 0.48 0.55 0.82 1.78 -40.80%
P/EPS 37.61 43.43 99.69 5.73 6.06 8.20 16.19 75.31%
EY 2.66 2.30 1.00 17.46 16.50 12.20 6.18 -42.96%
DY 7.94 7.55 6.49 4.87 5.19 5.34 4.84 39.05%
P/NAPS 0.71 0.74 0.83 0.84 0.82 0.82 0.90 -14.61%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 28/08/23 22/05/23 27/02/23 29/11/22 29/08/22 27/05/22 -
Price 2.50 2.67 3.16 3.08 2.90 2.91 3.11 -
P/RPS 0.81 1.18 2.60 0.48 0.55 0.84 1.79 -41.03%
P/EPS 37.31 43.76 102.28 5.73 6.08 8.49 16.24 74.02%
EY 2.68 2.29 0.98 17.46 16.45 11.78 6.16 -42.55%
DY 8.00 7.49 6.33 4.87 5.17 5.15 4.82 40.13%
P/NAPS 0.70 0.74 0.85 0.84 0.82 0.85 0.90 -15.41%

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