[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -40.26%
YoY- 157.51%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 555,000 423,254 293,165 171,429 646,725 484,754 328,510 41.62%
PBT 44,944 36,310 25,189 15,420 48,101 36,458 15,764 100.42%
Tax -7,828 -6,563 -4,032 -2,414 -24,054 -18,282 -3,077 85.83%
NP 37,116 29,747 21,157 13,006 24,047 18,176 12,687 103.88%
-
NP to SH 30,931 25,855 19,567 11,807 19,765 15,579 11,181 96.45%
-
Tax Rate 17.42% 18.07% 16.01% 15.65% 50.01% 50.15% 19.52% -
Total Cost 517,884 393,507 272,008 158,423 622,678 466,578 315,823 38.84%
-
Net Worth 480,542 471,330 492,824 472,866 472,102 467,750 460,269 2.90%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 15,352 15,352 15,352 15,352 18,513 18,524 18,534 -11.75%
Div Payout % 49.64% 59.38% 78.46% 130.03% 93.67% 118.91% 165.77% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 480,542 471,330 492,824 472,866 472,102 467,750 460,269 2.90%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.69% 7.03% 7.22% 7.59% 3.72% 3.75% 3.86% -
ROE 6.44% 5.49% 3.97% 2.50% 4.19% 3.33% 2.43% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 361.50 275.69 190.95 111.66 419.18 314.01 212.69 42.19%
EPS 20.15 16.84 12.74 7.69 12.81 10.09 7.24 97.24%
DPS 10.00 10.00 10.00 10.00 12.00 12.00 12.00 -11.39%
NAPS 3.13 3.07 3.21 3.08 3.06 3.03 2.98 3.31%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 352.54 268.85 186.22 108.89 410.80 307.92 208.67 41.62%
EPS 19.65 16.42 12.43 7.50 12.55 9.90 7.10 96.51%
DPS 9.75 9.75 9.75 9.75 11.76 11.77 11.77 -11.74%
NAPS 3.0524 2.9939 3.1304 3.0037 2.9988 2.9712 2.9236 2.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.33 2.07 2.07 1.49 2.28 2.53 2.68 -
P/RPS 0.64 0.75 1.08 1.33 0.54 0.81 1.26 -36.20%
P/EPS 11.57 12.29 16.24 19.37 17.80 25.07 37.02 -53.78%
EY 8.65 8.14 6.16 5.16 5.62 3.99 2.70 116.55%
DY 4.29 4.83 4.83 6.71 5.26 4.74 4.48 -2.83%
P/NAPS 0.74 0.67 0.64 0.48 0.75 0.83 0.90 -12.18%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 28/08/20 29/05/20 24/02/20 25/11/19 26/08/19 -
Price 2.65 2.30 1.98 2.00 2.12 2.49 2.55 -
P/RPS 0.73 0.83 1.04 1.79 0.51 0.79 1.20 -28.09%
P/EPS 13.15 13.66 15.54 26.01 16.55 24.67 35.23 -48.00%
EY 7.60 7.32 6.44 3.85 6.04 4.05 2.84 92.17%
DY 3.77 4.35 5.05 5.00 5.66 4.82 4.71 -13.73%
P/NAPS 0.85 0.75 0.62 0.65 0.69 0.82 0.86 -0.77%

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