[TONGHER] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -7.24%
YoY- 58.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 634,630 1,072,081 713,344 564,338 646,338 815,750 677,990 -1.09%
PBT 23,689 135,565 92,538 48,413 48,610 97,832 89,676 -19.88%
Tax -6,456 -31,298 -20,736 -8,750 -24,376 -17,336 -18,584 -16.14%
NP 17,233 104,266 71,802 39,662 24,234 80,496 71,092 -21.02%
-
NP to SH 13,716 97,636 61,601 34,473 20,772 74,372 62,217 -22.26%
-
Tax Rate 27.25% 23.09% 22.41% 18.07% 50.15% 17.72% 20.72% -
Total Cost 617,397 967,814 641,541 524,676 622,104 735,254 606,898 0.28%
-
Net Worth 546,524 543,453 478,976 471,330 467,750 463,482 450,002 3.29%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 40,938 30,703 40,938 20,470 24,699 37,078 - -
Div Payout % 298.47% 31.45% 66.46% 59.38% 118.91% 49.86% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 546,524 543,453 478,976 471,330 467,750 463,482 450,002 3.29%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.72% 9.73% 10.07% 7.03% 3.75% 9.87% 10.49% -
ROE 2.51% 17.97% 12.86% 7.31% 4.44% 16.05% 13.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 413.39 698.34 464.66 367.58 418.69 528.01 438.43 -0.97%
EPS 8.93 63.60 40.12 22.45 13.45 48.13 40.24 -22.18%
DPS 26.67 20.00 26.67 13.33 16.00 24.00 0.00 -
NAPS 3.56 3.54 3.12 3.07 3.03 3.00 2.91 3.41%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 403.12 680.99 453.12 358.47 410.56 518.17 430.66 -1.09%
EPS 8.71 62.02 39.13 21.90 13.19 47.24 39.52 -22.27%
DPS 26.00 19.50 26.00 13.00 15.69 23.55 0.00 -
NAPS 3.4715 3.452 3.0425 2.9939 2.9712 2.9441 2.8584 3.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.52 2.89 2.82 2.07 2.53 4.06 3.60 -
P/RPS 0.61 0.41 0.61 0.56 0.60 0.77 0.82 -4.80%
P/EPS 28.21 4.54 7.03 9.22 18.80 8.43 8.95 21.07%
EY 3.55 22.01 14.23 10.85 5.32 11.86 11.18 -17.39%
DY 10.58 6.92 9.46 6.44 6.32 5.91 0.00 -
P/NAPS 0.71 0.82 0.90 0.67 0.83 1.35 1.24 -8.87%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 -
Price 2.50 2.90 2.92 2.30 2.49 3.90 3.75 -
P/RPS 0.60 0.42 0.63 0.63 0.59 0.74 0.86 -5.82%
P/EPS 27.98 4.56 7.28 10.24 18.51 8.10 9.32 20.09%
EY 3.57 21.93 13.74 9.76 5.40 12.34 10.73 -16.75%
DY 10.67 6.90 9.13 5.80 6.43 6.15 0.00 -
P/NAPS 0.70 0.82 0.94 0.75 0.82 1.30 1.29 -9.68%

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