[TONGHER] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -4.74%
YoY- -67.57%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 988,585 752,279 555,000 646,725 798,435 694,103 573,426 9.49%
PBT 112,387 95,196 44,944 39,502 80,720 82,315 66,400 9.16%
Tax -24,980 -21,813 -7,828 -15,455 -14,754 -16,173 -11,215 14.27%
NP 87,407 73,383 37,116 24,047 65,966 66,142 55,185 7.96%
-
NP to SH 82,537 64,134 30,931 19,765 60,948 57,414 45,231 10.53%
-
Tax Rate 22.23% 22.91% 17.42% 39.12% 18.28% 19.65% 16.89% -
Total Cost 901,178 678,896 517,884 622,678 732,469 627,961 518,241 9.65%
-
Net Worth 563,411 498,966 480,542 472,102 454,212 429,899 367,396 7.38%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 23,027 30,705 15,352 33,962 40,176 58,763 25,599 -1.74%
Div Payout % 27.90% 47.88% 49.64% 171.83% 65.92% 102.35% 56.60% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 563,411 498,966 480,542 472,102 454,212 429,899 367,396 7.38%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 157,430 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.84% 9.75% 6.69% 3.72% 8.26% 9.53% 9.62% -
ROE 14.65% 12.85% 6.44% 4.19% 13.42% 13.36% 12.31% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 643.95 489.99 361.50 419.18 516.81 448.85 437.02 6.67%
EPS 53.76 41.77 20.15 12.81 39.45 37.13 34.47 7.68%
DPS 15.00 20.00 10.00 22.00 26.00 38.00 19.51 -4.28%
NAPS 3.67 3.25 3.13 3.06 2.94 2.78 2.80 4.61%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 627.95 477.85 352.54 410.80 507.17 440.90 364.24 9.49%
EPS 52.43 40.74 19.65 12.55 38.71 36.47 28.73 10.54%
DPS 14.63 19.50 9.75 21.57 25.52 37.33 16.26 -1.74%
NAPS 3.5788 3.1694 3.0524 2.9988 2.8852 2.7307 2.3337 7.38%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.08 2.91 2.33 2.28 3.55 4.02 2.04 -
P/RPS 0.48 0.59 0.64 0.54 0.69 0.90 0.47 0.35%
P/EPS 5.73 6.97 11.57 17.80 9.00 10.83 5.92 -0.54%
EY 17.46 14.36 8.65 5.62 11.11 9.24 16.90 0.54%
DY 4.87 6.87 4.29 9.65 7.32 9.45 9.56 -10.62%
P/NAPS 0.84 0.90 0.74 0.75 1.21 1.45 0.73 2.36%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 22/02/21 24/02/20 27/02/19 26/02/18 28/02/17 -
Price 3.08 3.18 2.65 2.12 4.03 4.10 2.16 -
P/RPS 0.48 0.65 0.73 0.51 0.78 0.91 0.49 -0.34%
P/EPS 5.73 7.61 13.15 16.55 10.22 11.04 6.27 -1.48%
EY 17.46 13.14 7.60 6.04 9.79 9.06 15.96 1.50%
DY 4.87 6.29 3.77 10.38 6.45 9.27 9.03 -9.77%
P/NAPS 0.84 0.98 0.85 0.69 1.37 1.47 0.77 1.46%

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