[TONGHER] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 83.37%
YoY- 160.82%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 523,380 746,612 1,069,212 667,084 685,716 682,240 800,240 -6.82%
PBT 23,988 31,644 165,408 75,664 61,680 27,172 87,608 -19.40%
Tax -5,968 -8,796 -36,532 -17,640 -9,656 -6,176 -15,700 -14.87%
NP 18,020 22,848 128,876 58,024 52,024 20,996 71,908 -20.58%
-
NP to SH 11,360 18,972 117,600 45,088 47,228 18,340 66,124 -25.42%
-
Tax Rate 24.88% 27.80% 22.09% 23.31% 15.65% 22.73% 17.92% -
Total Cost 505,360 723,764 940,336 609,060 633,692 661,244 728,332 -5.90%
-
Net Worth 548,059 572,622 531,172 489,754 472,866 461,814 446,623 3.46%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 46,055 122,814 92,110 92,116 61,411 74,137 111,269 -13.66%
Div Payout % 405.42% 647.35% 78.33% 204.30% 130.03% 404.24% 168.27% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 548,059 572,622 531,172 489,754 472,866 461,814 446,623 3.46%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.44% 3.06% 12.05% 8.70% 7.59% 3.08% 8.99% -
ROE 2.07% 3.31% 22.14% 9.21% 9.99% 3.97% 14.81% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 340.92 486.34 696.47 434.50 446.64 441.71 517.82 -6.72%
EPS 7.40 12.36 76.60 29.36 30.76 11.88 42.80 -25.34%
DPS 30.00 80.00 60.00 60.00 40.00 48.00 72.00 -13.56%
NAPS 3.57 3.73 3.46 3.19 3.08 2.99 2.89 3.58%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 332.45 474.25 679.17 423.73 435.57 433.36 508.31 -6.82%
EPS 7.22 12.05 74.70 28.64 30.00 11.65 42.00 -25.41%
DPS 29.25 78.01 58.51 58.51 39.01 47.09 70.68 -13.66%
NAPS 3.4813 3.6373 3.374 3.1109 3.0037 2.9335 2.837 3.46%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.30 3.08 3.10 2.48 1.49 3.55 3.29 -
P/RPS 0.67 0.63 0.45 0.57 0.33 0.80 0.64 0.76%
P/EPS 31.08 24.92 4.05 8.44 4.84 29.90 7.69 26.18%
EY 3.22 4.01 24.71 11.84 20.65 3.34 13.01 -20.74%
DY 13.04 25.97 19.35 24.19 26.85 13.52 21.88 -8.25%
P/NAPS 0.64 0.83 0.90 0.78 0.48 1.19 1.14 -9.16%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 22/05/23 27/05/22 24/05/21 29/05/20 27/05/19 25/05/18 -
Price 2.41 3.16 3.11 3.08 2.00 3.36 3.60 -
P/RPS 0.71 0.65 0.45 0.71 0.45 0.76 0.70 0.23%
P/EPS 32.57 25.57 4.06 10.49 6.50 28.30 8.41 25.28%
EY 3.07 3.91 24.63 9.54 15.38 3.53 11.89 -20.18%
DY 12.45 25.32 19.29 19.48 20.00 14.29 20.00 -7.58%
P/NAPS 0.68 0.85 0.90 0.97 0.65 1.12 1.25 -9.64%

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