[TONGHER] QoQ TTM 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- 25.07%
YoY- 107.35%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,021,332 930,188 852,811 752,279 666,754 613,013 550,342 50.95%
PBT 127,466 127,977 117,632 95,196 78,038 64,417 48,440 90.48%
Tax -29,735 -29,407 -26,536 -21,813 -16,817 -13,456 -9,824 109.10%
NP 97,731 98,570 91,096 73,383 61,221 50,961 38,616 85.60%
-
NP to SH 91,160 87,881 82,262 64,134 51,277 40,245 30,396 107.82%
-
Tax Rate 23.33% 22.98% 22.56% 22.91% 21.55% 20.89% 20.28% -
Total Cost 923,601 831,618 761,715 678,896 605,533 562,052 511,726 48.18%
-
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 23,027 30,704 30,705 30,705 30,705 23,029 -0.00%
Div Payout % 25.26% 26.20% 37.32% 47.88% 59.88% 76.30% 75.76% -
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 9.57% 10.60% 10.68% 9.75% 9.18% 8.31% 7.02% -
ROE 16.77% 16.64% 15.49% 12.85% 10.71% 8.54% 6.21% -
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 665.28 605.91 555.51 489.99 434.32 399.28 358.46 50.96%
EPS 59.38 57.24 53.58 41.77 33.40 26.21 19.80 107.82%
DPS 15.00 15.00 20.00 20.00 20.00 20.00 15.00 0.00%
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 648.75 590.86 541.71 477.85 423.52 389.39 349.58 50.95%
EPS 57.91 55.82 52.25 40.74 32.57 25.56 19.31 107.82%
DPS 14.63 14.63 19.50 19.50 19.50 19.50 14.63 0.00%
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 0.43 0.46 0.56 0.59 0.65 0.65 0.69 -27.01%
P/EPS 4.87 4.91 5.79 6.97 8.44 9.88 12.53 -46.71%
EY 20.55 20.37 17.29 14.36 11.84 10.12 7.98 87.76%
DY 5.19 5.34 6.45 6.87 7.09 7.72 6.05 -9.70%
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 2.92 3.08 -
P/RPS 0.44 0.48 0.56 0.65 0.67 0.73 0.86 -36.00%
P/EPS 4.88 5.08 5.80 7.61 8.74 11.14 15.56 -53.80%
EY 20.48 19.67 17.23 13.14 11.44 8.98 6.43 116.32%
DY 5.17 5.15 6.43 6.29 6.85 6.85 4.87 4.06%
P/NAPS 0.82 0.85 0.90 0.98 0.94 0.95 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