[TONGHER] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 28.27%
YoY- 170.63%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 988,585 1,021,332 930,188 852,811 752,279 666,754 613,013 37.39%
PBT 112,387 127,466 127,977 117,632 95,196 78,038 64,417 44.77%
Tax -24,980 -29,735 -29,407 -26,536 -21,813 -16,817 -13,456 50.87%
NP 87,407 97,731 98,570 91,096 73,383 61,221 50,961 43.14%
-
NP to SH 82,537 91,160 87,881 82,262 64,134 51,277 40,245 61.20%
-
Tax Rate 22.23% 23.33% 22.98% 22.56% 22.91% 21.55% 20.89% -
Total Cost 901,178 923,601 831,618 761,715 678,896 605,533 562,052 36.87%
-
Net Worth 563,411 543,453 528,101 531,172 498,966 478,976 471,330 12.59%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 23,027 23,027 23,027 30,704 30,705 30,705 30,705 -17.41%
Div Payout % 27.90% 25.26% 26.20% 37.32% 47.88% 59.88% 76.30% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 563,411 543,453 528,101 531,172 498,966 478,976 471,330 12.59%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 8.84% 9.57% 10.60% 10.68% 9.75% 9.18% 8.31% -
ROE 14.65% 16.77% 16.64% 15.49% 12.85% 10.71% 8.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 643.95 665.28 605.91 555.51 489.99 434.32 399.28 37.40%
EPS 53.76 59.38 57.24 53.58 41.77 33.40 26.21 61.22%
DPS 15.00 15.00 15.00 20.00 20.00 20.00 20.00 -17.40%
NAPS 3.67 3.54 3.44 3.46 3.25 3.12 3.07 12.60%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 627.95 648.75 590.86 541.71 477.85 423.52 389.39 37.39%
EPS 52.43 57.91 55.82 52.25 40.74 32.57 25.56 61.22%
DPS 14.63 14.63 14.63 19.50 19.50 19.50 19.50 -17.38%
NAPS 3.5788 3.452 3.3545 3.374 3.1694 3.0425 2.9939 12.59%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.08 2.89 2.81 3.10 2.91 2.82 2.59 -
P/RPS 0.48 0.43 0.46 0.56 0.59 0.65 0.65 -18.25%
P/EPS 5.73 4.87 4.91 5.79 6.97 8.44 9.88 -30.38%
EY 17.46 20.55 20.37 17.29 14.36 11.84 10.12 43.70%
DY 4.87 5.19 5.34 6.45 6.87 7.09 7.72 -26.38%
P/NAPS 0.84 0.82 0.82 0.90 0.90 0.90 0.84 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 27/05/22 25/02/22 26/11/21 30/08/21 -
Price 3.08 2.90 2.91 3.11 3.18 2.92 2.92 -
P/RPS 0.48 0.44 0.48 0.56 0.65 0.67 0.73 -24.32%
P/EPS 5.73 4.88 5.08 5.80 7.61 8.74 11.14 -35.72%
EY 17.46 20.48 19.67 17.23 13.14 11.44 8.98 55.59%
DY 4.87 5.17 5.15 6.43 6.29 6.85 6.85 -20.29%
P/NAPS 0.84 0.82 0.85 0.90 0.98 0.94 0.95 -7.85%

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