[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 52.12%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 423,254 484,754 611,813 508,493 419,135 446,232 412,494 0.42%
PBT 36,310 36,458 73,374 67,257 46,876 18,148 46,942 -4.18%
Tax -6,563 -18,282 -13,002 -13,938 -7,928 -6,831 -9,080 -5.26%
NP 29,747 18,176 60,372 53,319 38,948 11,317 37,862 -3.93%
-
NP to SH 25,855 15,579 55,779 46,663 30,369 7,444 26,858 -0.63%
-
Tax Rate 18.07% 50.15% 17.72% 20.72% 16.91% 37.64% 19.34% -
Total Cost 393,507 466,578 551,441 455,174 380,187 434,915 374,632 0.82%
-
Net Worth 471,330 467,750 463,482 450,002 355,448 365,272 332,407 5.98%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 15,352 18,524 27,808 - 12,471 7,557 13,902 1.66%
Div Payout % 59.38% 118.91% 49.86% - 41.07% 101.52% 51.76% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 471,330 467,750 463,482 450,002 355,448 365,272 332,407 5.98%
NOSH 157,430 157,430 157,430 157,430 124,718 125,956 126,390 3.72%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.03% 3.75% 9.87% 10.49% 9.29% 2.54% 9.18% -
ROE 5.49% 3.33% 12.03% 10.37% 8.54% 2.04% 8.08% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 275.69 314.01 396.01 328.82 336.06 354.28 326.36 -2.77%
EPS 16.84 10.09 36.10 30.18 24.35 5.91 21.25 -3.79%
DPS 10.00 12.00 18.00 0.00 10.00 6.00 11.00 -1.57%
NAPS 3.07 3.03 3.00 2.91 2.85 2.90 2.63 2.60%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 268.85 307.92 388.63 323.00 266.24 283.45 262.02 0.42%
EPS 16.42 9.90 35.43 29.64 19.29 4.73 17.06 -0.63%
DPS 9.75 11.77 17.66 0.00 7.92 4.80 8.83 1.66%
NAPS 2.9939 2.9712 2.9441 2.8584 2.2578 2.3202 2.1115 5.98%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.07 2.53 4.06 3.60 2.03 1.73 2.20 -
P/RPS 0.75 0.81 1.03 1.09 0.60 0.49 0.67 1.89%
P/EPS 12.29 25.07 11.25 11.93 8.34 29.27 10.35 2.90%
EY 8.14 3.99 8.89 8.38 12.00 3.42 9.66 -2.81%
DY 4.83 4.74 4.43 0.00 4.93 3.47 5.00 -0.57%
P/NAPS 0.67 0.83 1.35 1.24 0.71 0.60 0.84 -3.69%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 -
Price 2.30 2.49 3.90 3.75 2.04 1.96 2.16 -
P/RPS 0.83 0.79 0.98 1.14 0.61 0.55 0.66 3.89%
P/EPS 13.66 24.67 10.80 12.43 8.38 33.16 10.16 5.05%
EY 7.32 4.05 9.26 8.05 11.94 3.02 9.84 -4.80%
DY 4.35 4.82 4.62 0.00 4.90 3.06 5.09 -2.58%
P/NAPS 0.75 0.82 1.30 1.29 0.72 0.68 0.82 -1.47%

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