[TONGHER] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 53.76%
YoY- -15.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 166,771 171,429 170,560 200,060 156,839 142,436 158,828 0.81%
PBT 18,916 15,420 6,793 21,902 27,605 22,079 14,355 4.70%
Tax -4,410 -2,414 -1,544 -3,925 -5,355 -3,112 -3,251 5.20%
NP 14,506 13,006 5,249 17,977 22,250 18,967 11,104 4.55%
-
NP to SH 11,272 11,807 4,585 16,531 19,456 16,484 7,343 7.39%
-
Tax Rate 23.31% 15.65% 22.73% 17.92% 19.40% 14.09% 22.65% -
Total Cost 152,265 158,423 165,311 182,083 134,589 123,469 147,724 0.50%
-
Net Worth 489,754 472,866 461,814 446,623 456,188 349,395 358,934 5.31%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 23,029 15,352 18,534 27,817 30,928 12,478 7,583 20.31%
Div Payout % 204.30% 130.03% 404.24% 168.27% 158.96% 75.70% 103.27% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 489,754 472,866 461,814 446,623 456,188 349,395 358,934 5.31%
NOSH 157,430 157,430 157,430 157,430 157,430 124,784 126,385 3.72%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.70% 7.59% 3.08% 8.99% 14.19% 13.32% 6.99% -
ROE 2.30% 2.50% 0.99% 3.70% 4.26% 4.72% 2.05% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 108.63 111.66 110.43 129.45 101.42 114.15 125.67 -2.39%
EPS 7.34 7.69 2.97 10.70 12.58 13.21 5.81 3.96%
DPS 15.00 10.00 12.00 18.00 20.00 10.00 6.00 16.48%
NAPS 3.19 3.08 2.99 2.89 2.95 2.80 2.84 1.95%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 105.93 108.89 108.34 127.08 99.62 90.48 100.89 0.81%
EPS 7.16 7.50 2.91 10.50 12.36 10.47 4.66 7.41%
DPS 14.63 9.75 11.77 17.67 19.65 7.93 4.82 20.30%
NAPS 3.1109 3.0037 2.9335 2.837 2.8977 2.2194 2.28 5.31%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 2.48 1.49 3.55 3.29 3.11 1.95 2.08 -
P/RPS 2.28 1.33 3.21 2.54 3.07 1.71 1.66 5.42%
P/EPS 33.78 19.37 119.59 30.76 24.72 14.76 35.80 -0.96%
EY 2.96 5.16 0.84 3.25 4.05 6.77 2.79 0.98%
DY 6.05 6.71 3.38 5.47 6.43 5.13 2.88 13.15%
P/NAPS 0.78 0.48 1.19 1.14 1.05 0.70 0.73 1.10%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/05/20 27/05/19 25/05/18 25/05/17 27/05/16 29/05/15 -
Price 3.08 2.00 3.36 3.60 3.67 2.05 2.10 -
P/RPS 2.84 1.79 3.04 2.78 3.62 1.80 1.67 9.24%
P/EPS 41.95 26.01 113.19 33.65 29.17 15.52 36.14 2.51%
EY 2.38 3.85 0.88 2.97 3.43 6.44 2.77 -2.49%
DY 4.87 5.00 3.57 5.00 5.45 4.88 2.86 9.26%
P/NAPS 0.97 0.65 1.12 1.25 1.24 0.73 0.74 4.60%

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