[TONGHER] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -25.96%
YoY- -42.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 930,188 613,013 611,380 730,613 767,463 620,729 573,475 8.39%
PBT 127,977 64,417 48,927 47,975 86,308 76,396 27,987 28.81%
Tax -29,407 -13,456 -16,410 -8,895 -15,684 -15,842 -7,967 24.30%
NP 98,570 50,961 32,517 39,080 70,624 60,554 20,020 30.41%
-
NP to SH 87,881 40,245 28,151 36,283 62,585 51,626 13,027 37.43%
-
Tax Rate 22.98% 20.89% 33.54% 18.54% 18.17% 20.74% 28.47% -
Total Cost 831,618 562,052 578,863 691,533 696,839 560,175 553,455 7.01%
-
Net Worth 528,101 471,330 492,824 460,269 434,128 434,538 346,766 7.25%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 23,027 30,705 30,781 30,893 55,652 44,049 12,478 10.74%
Div Payout % 26.20% 76.30% 109.34% 85.15% 88.92% 85.32% 95.79% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 528,101 471,330 492,824 460,269 434,128 434,538 346,766 7.25%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,736 3.95%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.60% 8.31% 5.32% 5.35% 9.20% 9.76% 3.49% -
ROE 16.64% 8.54% 5.71% 7.88% 14.42% 11.88% 3.76% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 605.91 399.28 398.22 473.03 496.76 401.40 459.75 4.70%
EPS 57.24 26.21 18.34 23.49 40.51 33.38 10.44 32.77%
DPS 15.00 20.00 20.00 20.00 36.00 28.49 10.00 6.98%
NAPS 3.44 3.07 3.21 2.98 2.81 2.81 2.78 3.61%
Adjusted Per Share Value based on latest NOSH - 157,430
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 590.86 389.39 388.35 464.09 487.49 394.29 364.27 8.39%
EPS 55.82 25.56 17.88 23.05 39.75 32.79 8.27 37.45%
DPS 14.63 19.50 19.55 19.62 35.35 27.98 7.93 10.74%
NAPS 3.3545 2.9939 3.1304 2.9236 2.7576 2.7602 2.2027 7.25%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.81 2.59 2.07 2.68 3.40 3.38 1.90 -
P/RPS 0.46 0.65 0.52 0.57 0.68 0.84 0.41 1.93%
P/EPS 4.91 9.88 11.29 11.41 8.39 10.12 18.19 -19.60%
EY 20.37 10.12 8.86 8.77 11.91 9.88 5.50 24.37%
DY 5.34 7.72 9.66 7.46 10.59 8.43 5.26 0.25%
P/NAPS 0.82 0.84 0.64 0.90 1.21 1.20 0.68 3.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 28/08/20 26/08/19 27/08/18 29/08/17 29/08/16 -
Price 2.91 2.92 1.98 2.55 3.58 3.59 2.00 -
P/RPS 0.48 0.73 0.50 0.54 0.72 0.89 0.44 1.46%
P/EPS 5.08 11.14 10.80 10.86 8.84 10.75 19.15 -19.83%
EY 19.67 8.98 9.26 9.21 11.32 9.30 5.22 24.73%
DY 5.15 6.85 10.10 7.84 10.06 7.93 5.00 0.49%
P/NAPS 0.85 0.95 0.62 0.86 1.27 1.28 0.72 2.80%

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