[TONGHER] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 72.06%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 685,716 682,240 800,240 627,356 569,744 635,312 534,276 4.24%
PBT 61,680 27,172 87,608 110,420 88,316 57,420 58,920 0.76%
Tax -9,656 -6,176 -15,700 -21,420 -12,448 -13,004 -12,048 -3.61%
NP 52,024 20,996 71,908 89,000 75,868 44,416 46,872 1.75%
-
NP to SH 47,228 18,340 66,124 77,824 65,936 29,372 33,652 5.80%
-
Tax Rate 15.65% 22.73% 17.92% 19.40% 14.09% 22.65% 20.45% -
Total Cost 633,692 661,244 728,332 538,356 493,876 590,896 487,404 4.46%
-
Net Worth 472,866 461,814 446,623 456,188 349,395 358,934 328,929 6.23%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 61,411 74,137 111,269 123,712 49,913 30,332 25,302 15.91%
Div Payout % 130.03% 404.24% 168.27% 158.96% 75.70% 103.27% 75.19% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 472,866 461,814 446,623 456,188 349,395 358,934 328,929 6.23%
NOSH 157,430 157,430 157,430 157,430 124,784 126,385 126,511 3.70%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.59% 3.08% 8.99% 14.19% 13.32% 6.99% 8.77% -
ROE 9.99% 3.97% 14.81% 17.06% 18.87% 8.18% 10.23% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 446.64 441.71 517.82 405.69 456.58 502.68 422.31 0.93%
EPS 30.76 11.88 42.80 50.32 52.84 23.24 26.60 2.44%
DPS 40.00 48.00 72.00 80.00 40.00 24.00 20.00 12.23%
NAPS 3.08 2.99 2.89 2.95 2.80 2.84 2.60 2.86%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 435.57 433.36 508.31 398.50 361.90 403.55 339.37 4.24%
EPS 30.00 11.65 42.00 49.43 41.88 18.66 21.38 5.80%
DPS 39.01 47.09 70.68 78.58 31.71 19.27 16.07 15.91%
NAPS 3.0037 2.9335 2.837 2.8977 2.2194 2.28 2.0894 6.23%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.49 3.55 3.29 3.11 1.95 2.08 1.76 -
P/RPS 0.33 0.80 0.64 0.77 0.43 0.41 0.42 -3.93%
P/EPS 4.84 29.90 7.69 6.18 3.69 8.95 6.62 -5.08%
EY 20.65 3.34 13.01 16.18 27.10 11.17 15.11 5.33%
DY 26.85 13.52 21.88 25.72 20.51 11.54 11.36 15.39%
P/NAPS 0.48 1.19 1.14 1.05 0.70 0.73 0.68 -5.63%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 27/05/19 25/05/18 25/05/17 27/05/16 29/05/15 29/05/14 -
Price 2.00 3.36 3.60 3.67 2.05 2.10 2.11 -
P/RPS 0.45 0.76 0.70 0.90 0.45 0.42 0.50 -1.73%
P/EPS 6.50 28.30 8.41 7.29 3.88 9.04 7.93 -3.25%
EY 15.38 3.53 11.89 13.71 25.78 11.07 12.61 3.36%
DY 20.00 14.29 20.00 21.80 19.51 11.43 9.48 13.23%
P/NAPS 0.65 1.12 1.25 1.24 0.73 0.74 0.81 -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