[TONGHER] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 8.42%
YoY- 16.86%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 702,356 586,330 657,020 792,664 645,944 551,338 602,558 2.58%
PBT 89,324 50,378 31,528 97,018 89,032 69,040 36,508 16.06%
Tax -19,320 -8,064 -6,154 -17,872 -18,850 -9,596 -11,848 8.48%
NP 70,004 42,314 25,374 79,146 70,182 59,444 24,660 18.97%
-
NP to SH 57,762 39,134 22,362 71,692 61,350 48,560 16,288 23.46%
-
Tax Rate 21.63% 16.01% 19.52% 18.42% 21.17% 13.90% 32.45% -
Total Cost 632,352 544,016 631,646 713,518 575,762 491,894 577,898 1.51%
-
Net Worth 471,330 492,824 460,269 434,128 434,538 346,857 352,275 4.96%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 61,411 30,705 37,068 55,617 61,856 24,953 15,151 26.24%
Div Payout % 106.32% 78.46% 165.77% 77.58% 100.82% 51.39% 93.02% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 471,330 492,824 460,269 434,128 434,538 346,857 352,275 4.96%
NOSH 157,430 157,430 157,430 157,430 157,430 124,768 126,263 3.74%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.97% 7.22% 3.86% 9.98% 10.87% 10.78% 4.09% -
ROE 12.26% 7.94% 4.86% 16.51% 14.12% 14.00% 4.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 457.48 381.90 425.39 513.07 417.71 441.89 477.22 -0.70%
EPS 37.62 25.48 14.48 46.40 39.68 38.92 12.90 19.50%
DPS 40.00 20.00 24.00 36.00 40.00 20.00 12.00 22.19%
NAPS 3.07 3.21 2.98 2.81 2.81 2.78 2.79 1.60%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 446.14 372.44 417.34 503.50 410.31 350.21 382.75 2.58%
EPS 36.69 24.86 14.20 45.54 38.97 30.85 10.35 23.45%
DPS 39.01 19.50 23.55 35.33 39.29 15.85 9.62 26.25%
NAPS 2.9939 3.1304 2.9236 2.7576 2.7602 2.2032 2.2377 4.96%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.59 2.07 2.68 3.40 3.38 1.90 1.92 -
P/RPS 0.57 0.54 0.63 0.66 0.81 0.43 0.40 6.07%
P/EPS 6.88 8.12 18.51 7.33 8.52 4.88 14.88 -12.05%
EY 14.53 12.31 5.40 13.65 11.74 20.48 6.72 13.70%
DY 15.44 9.66 8.96 10.59 11.83 10.53 6.25 16.25%
P/NAPS 0.84 0.64 0.90 1.21 1.20 0.68 0.69 3.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 26/08/19 27/08/18 29/08/17 29/08/16 27/08/15 -
Price 2.72 1.98 2.55 3.58 3.59 2.00 2.00 -
P/RPS 0.59 0.52 0.60 0.70 0.86 0.45 0.42 5.82%
P/EPS 7.23 7.77 17.61 7.71 9.05 5.14 15.50 -11.92%
EY 13.83 12.87 5.68 12.96 11.05 19.46 6.45 13.54%
DY 14.71 10.10 9.41 10.06 11.14 10.00 6.00 16.10%
P/NAPS 0.89 0.62 0.86 1.27 1.28 0.72 0.72 3.59%

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