[TONGHER] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.68%
YoY- 26.94%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 797,423 767,463 737,324 694,103 662,784 620,729 587,829 22.52%
PBT 88,432 86,308 76,612 82,315 86,781 76,396 71,926 14.75%
Tax -15,237 -15,684 -14,743 -16,173 -17,225 -15,842 -13,458 8.62%
NP 73,195 70,624 61,869 66,142 69,556 60,554 58,468 16.14%
-
NP to SH 66,530 62,585 54,489 57,414 61,525 51,626 48,203 23.93%
-
Tax Rate 17.23% 18.17% 19.24% 19.65% 19.85% 20.74% 18.71% -
Total Cost 724,228 696,839 675,455 627,961 593,228 560,175 529,361 23.21%
-
Net Worth 463,482 434,128 446,623 429,899 450,002 434,538 456,188 1.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 55,652 55,652 55,652 58,763 44,049 44,049 44,049 16.85%
Div Payout % 83.65% 88.92% 102.14% 102.35% 71.60% 85.32% 91.38% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 463,482 434,128 446,623 429,899 450,002 434,538 456,188 1.06%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.18% 9.20% 8.39% 9.53% 10.49% 9.76% 9.95% -
ROE 14.35% 14.42% 12.20% 13.36% 13.67% 11.88% 10.57% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 516.15 496.76 477.11 448.85 428.60 401.40 380.13 22.59%
EPS 43.06 40.51 35.26 37.13 39.79 33.38 31.17 24.01%
DPS 36.00 36.00 36.00 38.00 28.49 28.49 28.49 16.86%
NAPS 3.00 2.81 2.89 2.78 2.91 2.81 2.95 1.12%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 506.53 487.49 468.35 440.90 421.00 394.29 373.39 22.52%
EPS 42.26 39.75 34.61 36.47 39.08 32.79 30.62 23.93%
DPS 35.35 35.35 35.35 37.33 27.98 27.98 27.98 16.85%
NAPS 2.9441 2.7576 2.837 2.7307 2.8584 2.7602 2.8977 1.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 4.06 3.40 3.29 4.02 3.60 3.38 3.11 -
P/RPS 0.79 0.68 0.69 0.90 0.84 0.84 0.82 -2.45%
P/EPS 9.43 8.39 9.33 10.83 9.05 10.12 9.98 -3.70%
EY 10.61 11.91 10.72 9.24 11.05 9.88 10.02 3.88%
DY 8.87 10.59 10.94 9.45 7.91 8.43 9.16 -2.12%
P/NAPS 1.35 1.21 1.14 1.45 1.24 1.20 1.05 18.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 27/08/18 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 -
Price 3.90 3.58 3.60 4.10 3.75 3.59 3.67 -
P/RPS 0.76 0.72 0.75 0.91 0.87 0.89 0.97 -14.99%
P/EPS 9.06 8.84 10.21 11.04 9.43 10.75 11.77 -15.99%
EY 11.04 11.32 9.79 9.06 10.61 9.30 8.49 19.11%
DY 9.23 10.06 10.00 9.27 7.60 7.93 7.76 12.24%
P/NAPS 1.30 1.27 1.25 1.47 1.29 1.28 1.24 3.19%

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