[TONGHER] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 138.95%
YoY- 157.51%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 746,612 1,069,212 667,084 685,716 682,240 800,240 627,356 2.94%
PBT 31,644 165,408 75,664 61,680 27,172 87,608 110,420 -18.79%
Tax -8,796 -36,532 -17,640 -9,656 -6,176 -15,700 -21,420 -13.78%
NP 22,848 128,876 58,024 52,024 20,996 71,908 89,000 -20.27%
-
NP to SH 18,972 117,600 45,088 47,228 18,340 66,124 77,824 -20.95%
-
Tax Rate 27.80% 22.09% 23.31% 15.65% 22.73% 17.92% 19.40% -
Total Cost 723,764 940,336 609,060 633,692 661,244 728,332 538,356 5.05%
-
Net Worth 572,622 531,172 489,754 472,866 461,814 446,623 456,188 3.85%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 122,814 92,110 92,116 61,411 74,137 111,269 123,712 -0.12%
Div Payout % 647.35% 78.33% 204.30% 130.03% 404.24% 168.27% 158.96% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 572,622 531,172 489,754 472,866 461,814 446,623 456,188 3.85%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.06% 12.05% 8.70% 7.59% 3.08% 8.99% 14.19% -
ROE 3.31% 22.14% 9.21% 9.99% 3.97% 14.81% 17.06% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 486.34 696.47 434.50 446.64 441.71 517.82 405.69 3.06%
EPS 12.36 76.60 29.36 30.76 11.88 42.80 50.32 -20.85%
DPS 80.00 60.00 60.00 40.00 48.00 72.00 80.00 0.00%
NAPS 3.73 3.46 3.19 3.08 2.99 2.89 2.95 3.98%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 474.25 679.17 423.73 435.57 433.36 508.31 398.50 2.94%
EPS 12.05 74.70 28.64 30.00 11.65 42.00 49.43 -20.95%
DPS 78.01 58.51 58.51 39.01 47.09 70.68 78.58 -0.12%
NAPS 3.6373 3.374 3.1109 3.0037 2.9335 2.837 2.8977 3.85%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 3.08 3.10 2.48 1.49 3.55 3.29 3.11 -
P/RPS 0.63 0.45 0.57 0.33 0.80 0.64 0.77 -3.28%
P/EPS 24.92 4.05 8.44 4.84 29.90 7.69 6.18 26.14%
EY 4.01 24.71 11.84 20.65 3.34 13.01 16.18 -20.73%
DY 25.97 19.35 24.19 26.85 13.52 21.88 25.72 0.16%
P/NAPS 0.83 0.90 0.78 0.48 1.19 1.14 1.05 -3.84%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 27/05/22 24/05/21 29/05/20 27/05/19 25/05/18 25/05/17 -
Price 3.16 3.11 3.08 2.00 3.36 3.60 3.67 -
P/RPS 0.65 0.45 0.71 0.45 0.76 0.70 0.90 -5.27%
P/EPS 25.57 4.06 10.49 6.50 28.30 8.41 7.29 23.25%
EY 3.91 24.63 9.54 15.38 3.53 11.89 13.71 -18.86%
DY 25.32 19.29 19.48 20.00 14.29 20.00 21.80 2.52%
P/NAPS 0.85 0.90 0.97 0.65 1.12 1.25 1.24 -6.09%

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