[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 39.14%
YoY- 58.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 475,973 804,061 535,008 423,254 484,754 611,813 508,493 -1.09%
PBT 17,767 101,674 69,404 36,310 36,458 73,374 67,257 -19.88%
Tax -4,842 -23,474 -15,552 -6,563 -18,282 -13,002 -13,938 -16.14%
NP 12,925 78,200 53,852 29,747 18,176 60,372 53,319 -21.02%
-
NP to SH 10,287 73,227 46,201 25,855 15,579 55,779 46,663 -22.26%
-
Tax Rate 27.25% 23.09% 22.41% 18.07% 50.15% 17.72% 20.72% -
Total Cost 463,048 725,861 481,156 393,507 466,578 551,441 455,174 0.28%
-
Net Worth 546,524 543,453 478,976 471,330 467,750 463,482 450,002 3.29%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 30,703 23,027 30,703 15,352 18,524 27,808 - -
Div Payout % 298.47% 31.45% 66.46% 59.38% 118.91% 49.86% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 546,524 543,453 478,976 471,330 467,750 463,482 450,002 3.29%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.72% 9.73% 10.07% 7.03% 3.75% 9.87% 10.49% -
ROE 1.88% 13.47% 9.65% 5.49% 3.33% 12.03% 10.37% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 310.04 523.76 348.50 275.69 314.01 396.01 328.82 -0.97%
EPS 6.70 47.70 30.09 16.84 10.09 36.10 30.18 -22.17%
DPS 20.00 15.00 20.00 10.00 12.00 18.00 0.00 -
NAPS 3.56 3.54 3.12 3.07 3.03 3.00 2.91 3.41%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 302.34 510.74 339.84 268.85 307.92 388.63 323.00 -1.09%
EPS 6.53 46.51 29.35 16.42 9.90 35.43 29.64 -22.27%
DPS 19.50 14.63 19.50 9.75 11.77 17.66 0.00 -
NAPS 3.4715 3.452 3.0425 2.9939 2.9712 2.9441 2.8584 3.29%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.52 2.89 2.82 2.07 2.53 4.06 3.60 -
P/RPS 0.81 0.55 0.81 0.75 0.81 1.03 1.09 -4.82%
P/EPS 37.61 6.06 9.37 12.29 25.07 11.25 11.93 21.08%
EY 2.66 16.50 10.67 8.14 3.99 8.89 8.38 -17.40%
DY 7.94 5.19 7.09 4.83 4.74 4.43 0.00 -
P/NAPS 0.71 0.82 0.90 0.67 0.83 1.35 1.24 -8.87%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 26/11/21 23/11/20 25/11/19 26/11/18 27/11/17 -
Price 2.50 2.90 2.92 2.30 2.49 3.90 3.75 -
P/RPS 0.81 0.55 0.84 0.83 0.79 0.98 1.14 -5.53%
P/EPS 37.31 6.08 9.70 13.66 24.67 10.80 12.43 20.09%
EY 2.68 16.45 10.31 7.32 4.05 9.26 8.05 -16.74%
DY 8.00 5.17 6.85 4.35 4.82 4.62 0.00 -
P/NAPS 0.70 0.82 0.94 0.75 0.82 1.30 1.29 -9.68%

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