[TONGHER] QoQ TTM 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- 19.17%
YoY- 210.48%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 767,463 737,324 694,103 662,784 620,729 587,829 573,426 21.51%
PBT 86,308 76,612 82,315 86,781 76,396 71,926 66,400 19.16%
Tax -15,684 -14,743 -16,173 -17,225 -15,842 -13,458 -11,215 25.13%
NP 70,624 61,869 66,142 69,556 60,554 58,468 55,185 17.92%
-
NP to SH 62,585 54,489 57,414 61,525 51,626 48,203 45,231 24.24%
-
Tax Rate 18.17% 19.24% 19.65% 19.85% 20.74% 18.71% 16.89% -
Total Cost 696,839 675,455 627,961 593,228 560,175 529,361 518,241 21.89%
-
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 55,652 55,652 58,763 44,049 44,049 44,049 25,599 68.05%
Div Payout % 88.92% 102.14% 102.35% 71.60% 85.32% 91.38% 56.60% -
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 9.20% 8.39% 9.53% 10.49% 9.76% 9.95% 9.62% -
ROE 14.42% 12.20% 13.36% 13.67% 11.88% 10.57% 12.31% -
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 496.76 477.11 448.85 428.60 401.40 380.13 437.02 8.94%
EPS 40.51 35.26 37.13 39.79 33.38 31.17 34.47 11.39%
DPS 36.00 36.00 38.00 28.49 28.49 28.49 19.51 50.60%
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 487.49 468.35 440.90 421.00 394.29 373.39 364.24 21.51%
EPS 39.75 34.61 36.47 39.08 32.79 30.62 28.73 24.23%
DPS 35.35 35.35 37.33 27.98 27.98 27.98 16.26 68.05%
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 0.68 0.69 0.90 0.84 0.84 0.82 0.47 28.00%
P/EPS 8.39 9.33 10.83 9.05 10.12 9.98 5.92 26.25%
EY 11.91 10.72 9.24 11.05 9.88 10.02 16.90 -20.85%
DY 10.59 10.94 9.45 7.91 8.43 9.16 9.56 7.07%
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 0.72 0.75 0.91 0.87 0.89 0.97 0.49 29.33%
P/EPS 8.84 10.21 11.04 9.43 10.75 11.77 6.27 25.81%
EY 11.32 9.79 9.06 10.61 9.30 8.49 15.96 -20.51%
DY 10.06 10.00 9.27 7.60 7.93 7.76 9.03 7.48%
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