[TONGHER] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -56.99%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 171,429 170,560 200,060 156,839 142,436 158,828 133,569 4.24%
PBT 15,420 6,793 21,902 27,605 22,079 14,355 14,730 0.76%
Tax -2,414 -1,544 -3,925 -5,355 -3,112 -3,251 -3,012 -3.61%
NP 13,006 5,249 17,977 22,250 18,967 11,104 11,718 1.75%
-
NP to SH 11,807 4,585 16,531 19,456 16,484 7,343 8,413 5.80%
-
Tax Rate 15.65% 22.73% 17.92% 19.40% 14.09% 22.65% 20.45% -
Total Cost 158,423 165,311 182,083 134,589 123,469 147,724 121,851 4.46%
-
Net Worth 472,866 461,814 446,623 456,188 349,395 358,934 328,929 6.23%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 15,352 18,534 27,817 30,928 12,478 7,583 6,325 15.91%
Div Payout % 130.03% 404.24% 168.27% 158.96% 75.70% 103.27% 75.19% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 472,866 461,814 446,623 456,188 349,395 358,934 328,929 6.23%
NOSH 157,430 157,430 157,430 157,430 124,784 126,385 126,511 3.70%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.59% 3.08% 8.99% 14.19% 13.32% 6.99% 8.77% -
ROE 2.50% 0.99% 3.70% 4.26% 4.72% 2.05% 2.56% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 111.66 110.43 129.45 101.42 114.15 125.67 105.58 0.93%
EPS 7.69 2.97 10.70 12.58 13.21 5.81 6.65 2.44%
DPS 10.00 12.00 18.00 20.00 10.00 6.00 5.00 12.23%
NAPS 3.08 2.99 2.89 2.95 2.80 2.84 2.60 2.86%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 108.89 108.34 127.08 99.62 90.48 100.89 84.84 4.24%
EPS 7.50 2.91 10.50 12.36 10.47 4.66 5.34 5.81%
DPS 9.75 11.77 17.67 19.65 7.93 4.82 4.02 15.89%
NAPS 3.0037 2.9335 2.837 2.8977 2.2194 2.28 2.0894 6.23%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.49 3.55 3.29 3.11 1.95 2.08 1.76 -
P/RPS 1.33 3.21 2.54 3.07 1.71 1.66 1.67 -3.71%
P/EPS 19.37 119.59 30.76 24.72 14.76 35.80 26.47 -5.06%
EY 5.16 0.84 3.25 4.05 6.77 2.79 3.78 5.31%
DY 6.71 3.38 5.47 6.43 5.13 2.88 2.84 15.39%
P/NAPS 0.48 1.19 1.14 1.05 0.70 0.73 0.68 -5.63%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 27/05/19 25/05/18 25/05/17 27/05/16 29/05/15 29/05/14 -
Price 2.00 3.36 3.60 3.67 2.05 2.10 2.11 -
P/RPS 1.79 3.04 2.78 3.62 1.80 1.67 2.00 -1.83%
P/EPS 26.01 113.19 33.65 29.17 15.52 36.14 31.73 -3.25%
EY 3.85 0.88 2.97 3.43 6.44 2.77 3.15 3.39%
DY 5.00 3.57 5.00 5.45 4.88 2.86 2.37 13.23%
P/NAPS 0.65 1.12 1.25 1.24 0.73 0.74 0.81 -3.59%

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