[TONGHER] YoY Annualized Quarter 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- 1.41%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 564,338 646,338 815,750 677,990 558,846 594,976 549,992 0.42%
PBT 48,413 48,610 97,832 89,676 62,501 24,197 62,589 -4.18%
Tax -8,750 -24,376 -17,336 -18,584 -10,570 -9,108 -12,106 -5.26%
NP 39,662 24,234 80,496 71,092 51,930 15,089 50,482 -3.93%
-
NP to SH 34,473 20,772 74,372 62,217 40,492 9,925 35,810 -0.63%
-
Tax Rate 18.07% 50.15% 17.72% 20.72% 16.91% 37.64% 19.34% -
Total Cost 524,676 622,104 735,254 606,898 506,916 579,886 499,509 0.82%
-
Net Worth 471,330 467,750 463,482 450,002 355,448 365,272 332,407 5.98%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 20,470 24,699 37,078 - 16,629 10,076 18,537 1.66%
Div Payout % 59.38% 118.91% 49.86% - 41.07% 101.52% 51.76% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 471,330 467,750 463,482 450,002 355,448 365,272 332,407 5.98%
NOSH 157,430 157,430 157,430 157,430 124,718 125,956 126,390 3.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.03% 3.75% 9.87% 10.49% 9.29% 2.54% 9.18% -
ROE 7.31% 4.44% 16.05% 13.83% 11.39% 2.72% 10.77% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 367.58 418.69 528.01 438.43 448.09 472.37 435.15 -2.77%
EPS 22.45 13.45 48.13 40.24 32.47 7.88 28.33 -3.79%
DPS 13.33 16.00 24.00 0.00 13.33 8.00 14.67 -1.58%
NAPS 3.07 3.03 3.00 2.91 2.85 2.90 2.63 2.60%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 358.47 410.56 518.17 430.66 354.98 377.93 349.36 0.42%
EPS 21.90 13.19 47.24 39.52 25.72 6.30 22.75 -0.63%
DPS 13.00 15.69 23.55 0.00 10.56 6.40 11.77 1.66%
NAPS 2.9939 2.9712 2.9441 2.8584 2.2578 2.3202 2.1115 5.98%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.07 2.53 4.06 3.60 2.03 1.73 2.20 -
P/RPS 0.56 0.60 0.77 0.82 0.45 0.37 0.51 1.56%
P/EPS 9.22 18.80 8.43 8.95 6.25 21.95 7.76 2.91%
EY 10.85 5.32 11.86 11.18 15.99 4.55 12.88 -2.81%
DY 6.44 6.32 5.91 0.00 6.57 4.62 6.67 -0.58%
P/NAPS 0.67 0.83 1.35 1.24 0.71 0.60 0.84 -3.69%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 -
Price 2.30 2.49 3.90 3.75 2.04 1.96 2.16 -
P/RPS 0.63 0.59 0.74 0.86 0.46 0.41 0.50 3.92%
P/EPS 10.24 18.51 8.10 9.32 6.28 24.87 7.62 5.04%
EY 9.76 5.40 12.34 10.73 15.92 4.02 13.12 -4.80%
DY 5.80 6.43 6.15 0.00 6.54 4.08 6.79 -2.59%
P/NAPS 0.75 0.82 1.30 1.29 0.72 0.68 0.82 -1.47%

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