[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 57.66%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 293,165 328,510 396,332 322,972 275,669 301,279 265,901 1.63%
PBT 25,189 15,764 48,509 44,516 34,520 18,254 31,009 -3.40%
Tax -4,032 -3,077 -8,936 -9,425 -4,798 -5,924 -6,011 -6.43%
NP 21,157 12,687 39,573 35,091 29,722 12,330 24,998 -2.73%
-
NP to SH 19,567 11,181 35,846 30,675 24,280 8,144 18,089 1.31%
-
Tax Rate 16.01% 19.52% 18.42% 21.17% 13.90% 32.45% 19.38% -
Total Cost 272,008 315,823 356,759 287,881 245,947 288,949 240,903 2.04%
-
Net Worth 492,824 460,269 434,128 434,538 346,857 352,275 328,661 6.97%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 15,352 18,534 27,808 30,928 12,476 7,575 6,320 15.92%
Div Payout % 78.46% 165.77% 77.58% 100.82% 51.39% 93.02% 34.94% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 492,824 460,269 434,128 434,538 346,857 352,275 328,661 6.97%
NOSH 157,430 157,430 157,430 157,430 124,768 126,263 126,408 3.72%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.22% 3.86% 9.98% 10.87% 10.78% 4.09% 9.40% -
ROE 3.97% 2.43% 8.26% 7.06% 7.00% 2.31% 5.50% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 190.95 212.69 256.54 208.85 220.94 238.61 210.35 -1.59%
EPS 12.74 7.24 23.20 19.84 19.46 6.45 14.31 -1.91%
DPS 10.00 12.00 18.00 20.00 10.00 6.00 5.00 12.23%
NAPS 3.21 2.98 2.81 2.81 2.78 2.79 2.60 3.57%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 186.22 208.67 251.75 205.15 175.11 191.37 168.90 1.63%
EPS 12.43 7.10 22.77 19.48 15.42 5.17 11.49 1.31%
DPS 9.75 11.77 17.66 19.65 7.93 4.81 4.01 15.94%
NAPS 3.1304 2.9236 2.7576 2.7602 2.2032 2.2377 2.0877 6.97%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 2.07 2.68 3.40 3.38 1.90 1.92 1.94 -
P/RPS 1.08 1.26 1.33 1.62 0.86 0.80 0.92 2.70%
P/EPS 16.24 37.02 14.65 17.04 9.76 29.77 13.56 3.04%
EY 6.16 2.70 6.82 5.87 10.24 3.36 7.38 -2.96%
DY 4.83 4.48 5.29 5.92 5.26 3.13 2.58 11.00%
P/NAPS 0.64 0.90 1.21 1.20 0.68 0.69 0.75 -2.60%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 26/08/19 27/08/18 29/08/17 29/08/16 27/08/15 28/08/14 -
Price 1.98 2.55 3.58 3.59 2.00 2.00 2.00 -
P/RPS 1.04 1.20 1.40 1.72 0.91 0.84 0.95 1.51%
P/EPS 15.54 35.23 15.43 18.10 10.28 31.01 13.98 1.77%
EY 6.44 2.84 6.48 5.53 9.73 3.23 7.16 -1.74%
DY 5.05 4.71 5.03 5.57 5.00 3.00 2.50 12.42%
P/NAPS 0.62 0.86 1.27 1.28 0.72 0.72 0.77 -3.54%

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