[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -63.56%
YoY- -4.53%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 752,279 535,008 351,178 166,771 555,000 423,254 293,165 87.11%
PBT 95,196 69,404 44,662 18,916 44,944 36,310 25,189 142.03%
Tax -21,813 -15,552 -9,660 -4,410 -7,828 -6,563 -4,032 207.22%
NP 73,383 53,852 35,002 14,506 37,116 29,747 21,157 128.61%
-
NP to SH 64,133 46,201 28,881 11,272 30,931 25,855 19,567 120.17%
-
Tax Rate 22.91% 22.41% 21.63% 23.31% 17.42% 18.07% 16.01% -
Total Cost 678,896 481,156 316,176 152,265 517,884 393,507 272,008 83.69%
-
Net Worth 498,966 478,976 471,330 489,754 480,542 471,330 492,824 0.82%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 30,705 30,703 30,705 23,029 15,352 15,352 15,352 58.54%
Div Payout % 47.88% 66.46% 106.32% 204.30% 49.64% 59.38% 78.46% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 498,966 478,976 471,330 489,754 480,542 471,330 492,824 0.82%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.75% 10.07% 9.97% 8.70% 6.69% 7.03% 7.22% -
ROE 12.85% 9.65% 6.13% 2.30% 6.44% 5.49% 3.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 489.99 348.50 228.74 108.63 361.50 275.69 190.95 87.11%
EPS 41.77 30.09 18.81 7.34 20.15 16.84 12.74 120.22%
DPS 20.00 20.00 20.00 15.00 10.00 10.00 10.00 58.53%
NAPS 3.25 3.12 3.07 3.19 3.13 3.07 3.21 0.82%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 477.85 339.84 223.07 105.93 352.54 268.85 186.22 87.11%
EPS 40.74 29.35 18.35 7.16 19.65 16.42 12.43 120.17%
DPS 19.50 19.50 19.50 14.63 9.75 9.75 9.75 58.53%
NAPS 3.1694 3.0425 2.9939 3.1109 3.0524 2.9939 3.1304 0.82%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.91 2.82 2.59 2.48 2.33 2.07 2.07 -
P/RPS 0.59 0.81 1.13 2.28 0.64 0.75 1.08 -33.09%
P/EPS 6.97 9.37 13.77 33.78 11.57 12.29 16.24 -43.01%
EY 14.35 10.67 7.26 2.96 8.65 8.14 6.16 75.46%
DY 6.87 7.09 7.72 6.05 4.29 4.83 4.83 26.39%
P/NAPS 0.90 0.90 0.84 0.78 0.74 0.67 0.64 25.44%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 28/08/20 -
Price 3.18 2.92 2.72 3.08 2.65 2.30 1.98 -
P/RPS 0.65 0.84 1.19 2.84 0.73 0.83 1.04 -26.83%
P/EPS 7.61 9.70 14.46 41.95 13.15 13.66 15.54 -37.79%
EY 13.14 10.31 6.92 2.38 7.60 7.32 6.44 60.66%
DY 6.29 6.85 7.35 4.87 3.77 4.35 5.05 15.71%
P/NAPS 0.98 0.94 0.89 0.97 0.85 0.75 0.62 35.57%

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