[TONGHER] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -18.05%
YoY- 6.16%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 752,279 555,000 646,725 798,435 694,103 573,426 599,085 3.86%
PBT 95,196 44,944 48,101 80,720 82,315 66,400 11,721 41.73%
Tax -21,813 -7,828 -24,054 -14,754 -16,173 -11,215 -9,093 15.68%
NP 73,383 37,116 24,047 65,966 66,142 55,185 2,628 74.09%
-
NP to SH 64,133 30,931 19,765 60,948 57,414 45,231 -3,109 -
-
Tax Rate 22.91% 17.42% 50.01% 18.28% 19.65% 16.89% 77.58% -
Total Cost 678,896 517,884 622,678 732,469 627,961 518,241 596,457 2.17%
-
Net Worth 498,966 480,542 472,102 454,212 429,899 367,396 352,437 5.95%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 30,705 15,352 18,513 40,168 27,835 13,121 7,552 26.30%
Div Payout % 47.88% 49.64% 93.67% 65.91% 48.48% 29.01% 0.00% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 498,966 480,542 472,102 454,212 429,899 367,396 352,437 5.95%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 125,870 3.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.75% 6.69% 3.72% 8.26% 9.53% 9.62% 0.44% -
ROE 12.85% 6.44% 4.19% 13.42% 13.36% 12.31% -0.88% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 489.99 361.50 419.18 516.81 448.85 437.02 475.95 0.48%
EPS 41.77 20.15 12.81 39.45 37.13 34.47 -2.47 -
DPS 20.00 10.00 12.00 26.00 18.00 10.00 6.00 22.19%
NAPS 3.25 3.13 3.06 2.94 2.78 2.80 2.80 2.51%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 477.85 352.54 410.80 507.17 440.90 364.24 380.54 3.86%
EPS 40.74 19.65 12.55 38.71 36.47 28.73 -1.97 -
DPS 19.50 9.75 11.76 25.52 17.68 8.33 4.80 26.29%
NAPS 3.1694 3.0524 2.9988 2.8852 2.7307 2.3337 2.2387 5.95%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.91 2.33 2.28 3.55 4.02 2.04 2.02 -
P/RPS 0.59 0.64 0.54 0.69 0.90 0.47 0.42 5.82%
P/EPS 6.97 11.57 17.80 9.00 10.83 5.92 -81.78 -
EY 14.35 8.65 5.62 11.11 9.24 16.90 -1.22 -
DY 6.87 4.29 5.26 7.32 4.48 4.90 2.97 14.98%
P/NAPS 0.90 0.74 0.75 1.21 1.45 0.73 0.72 3.78%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 22/02/21 24/02/20 27/02/19 26/02/18 28/02/17 29/02/16 -
Price 3.18 2.65 2.12 4.03 4.10 2.16 1.97 -
P/RPS 0.65 0.73 0.51 0.78 0.91 0.49 0.41 7.97%
P/EPS 7.61 13.15 16.55 10.22 11.04 6.27 -79.76 -
EY 13.14 7.60 6.04 9.79 9.06 15.96 -1.25 -
DY 6.29 3.77 5.66 6.45 4.39 4.63 3.05 12.80%
P/NAPS 0.98 0.85 0.69 1.37 1.47 0.77 0.70 5.76%

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