[TONGHER] YoY TTM 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- 6.3%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 666,754 585,225 671,376 797,423 662,784 571,988 596,178 1.88%
PBT 78,038 47,953 35,205 88,432 86,781 40,449 22,161 23.32%
Tax -16,817 -12,335 -11,435 -15,237 -17,225 -10,190 -6,843 16.15%
NP 61,221 35,618 23,770 73,195 69,556 30,259 15,318 25.94%
-
NP to SH 51,277 30,041 20,748 66,530 61,525 19,816 10,792 29.62%
-
Tax Rate 21.55% 25.72% 32.48% 17.23% 19.85% 25.19% 30.88% -
Total Cost 605,533 549,607 647,606 724,228 593,228 541,729 580,860 0.69%
-
Net Worth 478,976 471,330 467,750 463,482 450,002 355,607 362,500 4.74%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 30,705 30,781 30,893 55,652 44,049 12,478 7,583 26.22%
Div Payout % 59.88% 102.46% 148.90% 83.65% 71.60% 62.97% 70.27% -
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 478,976 471,330 467,750 463,482 450,002 355,607 362,500 4.74%
NOSH 157,430 157,430 157,430 157,430 157,430 124,774 124,999 3.91%
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 9.18% 6.09% 3.54% 9.18% 10.49% 5.29% 2.57% -
ROE 10.71% 6.37% 4.44% 14.35% 13.67% 5.57% 2.98% -
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 434.32 381.18 434.91 516.15 428.60 458.42 476.94 -1.54%
EPS 33.40 19.57 13.44 43.06 39.79 15.88 8.63 25.27%
DPS 20.00 20.00 20.00 36.00 28.49 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 423.52 371.74 426.46 506.53 421.00 363.33 378.69 1.88%
EPS 32.57 19.08 13.18 42.26 39.08 12.59 6.86 29.61%
DPS 19.50 19.55 19.62 35.35 27.98 7.93 4.82 26.20%
NAPS 3.0425 2.9939 2.9712 2.9441 2.8584 2.2588 2.3026 4.74%
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 0.65 0.54 0.58 0.79 0.84 0.44 0.36 10.33%
P/EPS 8.44 10.58 18.82 9.43 9.05 12.78 20.04 -13.41%
EY 11.84 9.45 5.31 10.61 11.05 7.82 4.99 15.47%
DY 7.09 9.66 7.91 8.87 7.91 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 0.67 0.60 0.57 0.76 0.87 0.45 0.41 8.52%
P/EPS 8.74 11.75 18.53 9.06 9.43 12.85 22.70 -14.69%
EY 11.44 8.51 5.40 11.04 10.61 7.79 4.40 17.24%
DY 6.85 8.70 8.03 9.23 7.60 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