[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 55.61%
YoY- 19.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 535,008 423,254 484,754 611,813 508,493 419,135 446,232 3.06%
PBT 69,404 36,310 36,458 73,374 67,257 46,876 18,148 25.02%
Tax -15,552 -6,563 -18,282 -13,002 -13,938 -7,928 -6,831 14.68%
NP 53,852 29,747 18,176 60,372 53,319 38,948 11,317 29.66%
-
NP to SH 46,201 25,855 15,579 55,779 46,663 30,369 7,444 35.52%
-
Tax Rate 22.41% 18.07% 50.15% 17.72% 20.72% 16.91% 37.64% -
Total Cost 481,156 393,507 466,578 551,441 455,174 380,187 434,915 1.69%
-
Net Worth 478,976 471,330 467,750 463,482 450,002 355,448 365,272 4.61%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 30,703 15,352 18,524 27,808 - 12,471 7,557 26.29%
Div Payout % 66.46% 59.38% 118.91% 49.86% - 41.07% 101.52% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 478,976 471,330 467,750 463,482 450,002 355,448 365,272 4.61%
NOSH 157,430 157,430 157,430 157,430 157,430 124,718 125,956 3.78%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.07% 7.03% 3.75% 9.87% 10.49% 9.29% 2.54% -
ROE 9.65% 5.49% 3.33% 12.03% 10.37% 8.54% 2.04% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 348.50 275.69 314.01 396.01 328.82 336.06 354.28 -0.27%
EPS 30.09 16.84 10.09 36.10 30.18 24.35 5.91 31.12%
DPS 20.00 10.00 12.00 18.00 0.00 10.00 6.00 22.19%
NAPS 3.12 3.07 3.03 3.00 2.91 2.85 2.90 1.22%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 339.84 268.85 307.92 388.63 323.00 266.24 283.45 3.06%
EPS 29.35 16.42 9.90 35.43 29.64 19.29 4.73 35.52%
DPS 19.50 9.75 11.77 17.66 0.00 7.92 4.80 26.29%
NAPS 3.0425 2.9939 2.9712 2.9441 2.8584 2.2578 2.3202 4.61%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.82 2.07 2.53 4.06 3.60 2.03 1.73 -
P/RPS 0.81 0.75 0.81 1.03 1.09 0.60 0.49 8.72%
P/EPS 9.37 12.29 25.07 11.25 11.93 8.34 29.27 -17.27%
EY 10.67 8.14 3.99 8.89 8.38 12.00 3.42 20.85%
DY 7.09 4.83 4.74 4.43 0.00 4.93 3.47 12.63%
P/NAPS 0.90 0.67 0.83 1.35 1.24 0.71 0.60 6.98%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 -
Price 2.92 2.30 2.49 3.90 3.75 2.04 1.96 -
P/RPS 0.84 0.83 0.79 0.98 1.14 0.61 0.55 7.30%
P/EPS 9.70 13.66 24.67 10.80 12.43 8.38 33.16 -18.50%
EY 10.31 7.32 4.05 9.26 8.05 11.94 3.02 22.68%
DY 6.85 4.35 4.82 4.62 0.00 4.90 3.06 14.36%
P/NAPS 0.94 0.75 0.82 1.30 1.29 0.72 0.68 5.53%

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