[TONGHER] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 3.54%
YoY- 253.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 274,974 261,784 267,303 217,271 183,830 184,407 166,771 39.52%
PBT 24,231 36,091 41,352 25,792 24,742 25,746 18,916 17.93%
Tax -6,220 -8,121 -9,133 -6,261 -5,892 -5,250 -4,410 25.74%
NP 18,011 27,970 32,219 19,531 18,850 20,496 14,506 15.50%
-
NP to SH 20,599 23,228 29,400 17,933 17,320 17,609 11,272 49.41%
-
Tax Rate 25.67% 22.50% 22.09% 24.27% 23.81% 20.39% 23.31% -
Total Cost 256,963 233,814 235,084 197,740 164,980 163,911 152,265 41.70%
-
Net Worth 543,453 528,101 531,172 498,966 478,976 471,330 489,754 7.17%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 23,027 - - 7,676 23,029 -
Div Payout % - - 78.33% - - 43.59% 204.30% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 543,453 528,101 531,172 498,966 478,976 471,330 489,754 7.17%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.55% 10.68% 12.05% 8.99% 10.25% 11.11% 8.70% -
ROE 3.79% 4.40% 5.53% 3.59% 3.62% 3.74% 2.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 179.12 170.52 174.12 141.52 119.74 120.11 108.63 39.52%
EPS 13.42 15.13 19.15 11.68 11.28 11.47 7.34 49.46%
DPS 0.00 0.00 15.00 0.00 0.00 5.00 15.00 -
NAPS 3.54 3.44 3.46 3.25 3.12 3.07 3.19 7.18%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 174.66 166.29 169.79 138.01 116.77 117.14 105.93 39.52%
EPS 13.08 14.75 18.67 11.39 11.00 11.19 7.16 49.38%
DPS 0.00 0.00 14.63 0.00 0.00 4.88 14.63 -
NAPS 3.452 3.3545 3.374 3.1694 3.0425 2.9939 3.1109 7.17%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.89 2.81 3.10 2.91 2.82 2.59 2.48 -
P/RPS 1.61 1.65 1.78 2.06 2.36 2.16 2.28 -20.68%
P/EPS 21.54 18.57 16.19 24.91 25.00 22.58 33.78 -25.89%
EY 4.64 5.38 6.18 4.01 4.00 4.43 2.96 34.90%
DY 0.00 0.00 4.84 0.00 0.00 1.93 6.05 -
P/NAPS 0.82 0.82 0.90 0.90 0.90 0.84 0.78 3.38%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 24/05/21 -
Price 2.90 2.91 3.11 3.18 2.92 2.72 3.08 -
P/RPS 1.62 1.71 1.79 2.25 2.44 2.26 2.84 -31.19%
P/EPS 21.61 19.23 16.24 27.22 25.88 23.71 41.95 -35.71%
EY 4.63 5.20 6.16 3.67 3.86 4.22 2.38 55.77%
DY 0.00 0.00 4.82 0.00 0.00 1.84 4.87 -
P/NAPS 0.82 0.85 0.90 0.98 0.94 0.89 0.97 -10.58%

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