[TONGHER] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 42.51%
YoY- 162.57%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 196,272 200,060 185,610 185,521 166,133 156,839 154,291 17.45%
PBT 26,607 21,902 15,058 22,741 16,911 27,605 19,524 22.98%
Tax -5,011 -3,925 -2,235 -4,513 -4,070 -5,355 -3,287 32.56%
NP 21,596 17,977 12,823 18,228 12,841 22,250 16,237 21.00%
-
NP to SH 19,315 16,531 10,751 15,988 11,219 19,456 14,862 19.14%
-
Tax Rate 18.83% 17.92% 14.84% 19.85% 24.07% 19.40% 16.84% -
Total Cost 174,676 182,083 172,787 167,293 153,292 134,589 138,054 17.03%
-
Net Worth 434,128 446,623 429,899 450,002 434,538 456,188 367,396 11.80%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 27,817 27,835 - - 30,928 13,121 -
Div Payout % - 168.27% 258.91% - - 158.96% 88.29% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 434,128 446,623 429,899 450,002 434,538 456,188 367,396 11.80%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.00% 8.99% 6.91% 9.83% 7.73% 14.19% 10.52% -
ROE 4.45% 3.70% 2.50% 3.55% 2.58% 4.26% 4.05% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 127.04 129.45 120.03 119.97 107.43 101.42 117.59 5.30%
EPS 12.50 10.70 6.95 10.34 7.25 12.58 11.33 6.79%
DPS 0.00 18.00 18.00 0.00 0.00 20.00 10.00 -
NAPS 2.81 2.89 2.78 2.91 2.81 2.95 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 124.67 127.08 117.90 117.84 105.53 99.62 98.01 17.44%
EPS 12.27 10.50 6.83 10.16 7.13 12.36 9.44 19.15%
DPS 0.00 17.67 17.68 0.00 0.00 19.65 8.33 -
NAPS 2.7576 2.837 2.7307 2.8584 2.7602 2.8977 2.3337 11.80%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.40 3.29 4.02 3.60 3.38 3.11 2.04 -
P/RPS 2.68 2.54 3.35 3.00 3.15 3.07 1.73 33.99%
P/EPS 27.20 30.76 57.82 34.82 46.59 24.72 18.01 31.73%
EY 3.68 3.25 1.73 2.87 2.15 4.05 5.55 -24.01%
DY 0.00 5.47 4.48 0.00 0.00 6.43 4.90 -
P/NAPS 1.21 1.14 1.45 1.24 1.20 1.05 0.73 40.18%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 -
Price 3.58 3.60 4.10 3.75 3.59 3.67 2.16 -
P/RPS 2.82 2.78 3.42 3.13 3.34 3.62 1.84 33.03%
P/EPS 28.64 33.65 58.97 36.27 49.48 29.17 19.07 31.24%
EY 3.49 2.97 1.70 2.76 2.02 3.43 5.24 -23.79%
DY 0.00 5.00 4.39 0.00 0.00 5.45 4.63 -
P/NAPS 1.27 1.25 1.47 1.29 1.28 1.24 0.77 39.72%

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