[TONGHER] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1.64%
YoY- 175.45%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 261,784 267,303 217,271 183,830 184,407 166,771 131,746 58.25%
PBT 36,091 41,352 25,792 24,742 25,746 18,916 8,634 160.17%
Tax -8,121 -9,133 -6,261 -5,892 -5,250 -4,410 -1,265 246.59%
NP 27,970 32,219 19,531 18,850 20,496 14,506 7,369 143.92%
-
NP to SH 23,228 29,400 17,933 17,320 17,609 11,272 5,076 176.39%
-
Tax Rate 22.50% 22.09% 24.27% 23.81% 20.39% 23.31% 14.65% -
Total Cost 233,814 235,084 197,740 164,980 163,911 152,265 124,377 52.49%
-
Net Worth 528,101 531,172 498,966 478,976 471,330 489,754 480,542 6.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 23,027 - - 7,676 23,029 - -
Div Payout % - 78.33% - - 43.59% 204.30% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 528,101 531,172 498,966 478,976 471,330 489,754 480,542 6.51%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.68% 12.05% 8.99% 10.25% 11.11% 8.70% 5.59% -
ROE 4.40% 5.53% 3.59% 3.62% 3.74% 2.30% 1.06% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 170.52 174.12 141.52 119.74 120.11 108.63 85.81 58.26%
EPS 15.13 19.15 11.68 11.28 11.47 7.34 3.31 176.19%
DPS 0.00 15.00 0.00 0.00 5.00 15.00 0.00 -
NAPS 3.44 3.46 3.25 3.12 3.07 3.19 3.13 6.51%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 166.29 169.79 138.01 116.77 117.14 105.93 83.69 58.24%
EPS 14.75 18.67 11.39 11.00 11.19 7.16 3.22 176.58%
DPS 0.00 14.63 0.00 0.00 4.88 14.63 0.00 -
NAPS 3.3545 3.374 3.1694 3.0425 2.9939 3.1109 3.0524 6.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.81 3.10 2.91 2.82 2.59 2.48 2.33 -
P/RPS 1.65 1.78 2.06 2.36 2.16 2.28 2.72 -28.40%
P/EPS 18.57 16.19 24.91 25.00 22.58 33.78 70.47 -58.99%
EY 5.38 6.18 4.01 4.00 4.43 2.96 1.42 143.62%
DY 0.00 4.84 0.00 0.00 1.93 6.05 0.00 -
P/NAPS 0.82 0.90 0.90 0.90 0.84 0.78 0.74 7.10%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 22/02/21 -
Price 2.91 3.11 3.18 2.92 2.72 3.08 2.65 -
P/RPS 1.71 1.79 2.25 2.44 2.26 2.84 3.09 -32.66%
P/EPS 19.23 16.24 27.22 25.88 23.71 41.95 80.15 -61.48%
EY 5.20 6.16 3.67 3.86 4.22 2.38 1.25 159.33%
DY 0.00 4.82 0.00 0.00 1.84 4.87 0.00 -
P/NAPS 0.85 0.90 0.98 0.94 0.89 0.97 0.85 0.00%

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