[TONGHER] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 56.22%
YoY- 126.92%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 267,303 217,271 183,830 184,407 166,771 131,746 130,089 61.69%
PBT 41,352 25,792 24,742 25,746 18,916 8,634 11,121 140.20%
Tax -9,133 -6,261 -5,892 -5,250 -4,410 -1,265 -2,531 135.44%
NP 32,219 19,531 18,850 20,496 14,506 7,369 8,590 141.59%
-
NP to SH 29,400 17,933 17,320 17,609 11,272 5,076 6,288 179.87%
-
Tax Rate 22.09% 24.27% 23.81% 20.39% 23.31% 14.65% 22.76% -
Total Cost 235,084 197,740 164,980 163,911 152,265 124,377 121,499 55.33%
-
Net Worth 531,172 498,966 478,976 471,330 489,754 480,542 471,330 8.30%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 23,027 - - 7,676 23,029 - - -
Div Payout % 78.33% - - 43.59% 204.30% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 531,172 498,966 478,976 471,330 489,754 480,542 471,330 8.30%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 12.05% 8.99% 10.25% 11.11% 8.70% 5.59% 6.60% -
ROE 5.53% 3.59% 3.62% 3.74% 2.30% 1.06% 1.33% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 174.12 141.52 119.74 120.11 108.63 85.81 84.73 61.70%
EPS 19.15 11.68 11.28 11.47 7.34 3.31 4.10 179.68%
DPS 15.00 0.00 0.00 5.00 15.00 0.00 0.00 -
NAPS 3.46 3.25 3.12 3.07 3.19 3.13 3.07 8.30%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 169.79 138.01 116.77 117.14 105.93 83.69 82.63 61.69%
EPS 18.67 11.39 11.00 11.19 7.16 3.22 3.99 180.02%
DPS 14.63 0.00 0.00 4.88 14.63 0.00 0.00 -
NAPS 3.374 3.1694 3.0425 2.9939 3.1109 3.0524 2.9939 8.30%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.10 2.91 2.82 2.59 2.48 2.33 2.07 -
P/RPS 1.78 2.06 2.36 2.16 2.28 2.72 2.44 -18.97%
P/EPS 16.19 24.91 25.00 22.58 33.78 70.47 50.54 -53.21%
EY 6.18 4.01 4.00 4.43 2.96 1.42 1.98 113.72%
DY 4.84 0.00 0.00 1.93 6.05 0.00 0.00 -
P/NAPS 0.90 0.90 0.90 0.84 0.78 0.74 0.67 21.76%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 23/11/20 -
Price 3.11 3.18 2.92 2.72 3.08 2.65 2.30 -
P/RPS 1.79 2.25 2.44 2.26 2.84 3.09 2.71 -24.17%
P/EPS 16.24 27.22 25.88 23.71 41.95 80.15 56.16 -56.30%
EY 6.16 3.67 3.86 4.22 2.38 1.25 1.78 128.96%
DY 4.82 0.00 0.00 1.84 4.87 0.00 0.00 -
P/NAPS 0.90 0.98 0.94 0.89 0.97 0.85 0.75 12.93%

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