[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -11.59%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 531,802 534,276 519,999 527,602 514,226 527,784 484,398 6.44%
PBT 62,018 58,920 30,841 39,132 41,094 38,604 29,257 65.24%
Tax -12,022 -12,048 -6,111 -9,172 -7,408 -7,092 -4,717 86.90%
NP 49,996 46,872 24,730 29,960 33,686 31,512 24,540 60.91%
-
NP to SH 36,178 33,652 17,596 19,849 22,452 21,004 14,654 82.96%
-
Tax Rate 19.38% 20.45% 19.81% 23.44% 18.03% 18.37% 16.12% -
Total Cost 481,806 487,404 495,269 497,642 480,540 496,272 459,858 3.16%
-
Net Worth 328,661 328,929 319,914 318,736 310,990 312,529 305,436 5.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 12,640 25,302 5,057 6,745 10,113 20,244 27,882 -41.07%
Div Payout % 34.94% 75.19% 28.74% 33.98% 45.05% 96.39% 190.27% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 328,661 328,929 319,914 318,736 310,990 312,529 305,436 5.02%
NOSH 126,408 126,511 126,448 126,482 126,418 126,530 126,737 -0.17%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.40% 8.77% 4.76% 5.68% 6.55% 5.97% 5.07% -
ROE 11.01% 10.23% 5.50% 6.23% 7.22% 6.72% 4.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 420.70 422.31 411.23 417.13 406.76 417.12 382.21 6.62%
EPS 28.62 26.60 13.91 15.69 17.76 16.60 11.56 83.31%
DPS 10.00 20.00 4.00 5.33 8.00 16.00 22.00 -40.96%
NAPS 2.60 2.60 2.53 2.52 2.46 2.47 2.41 5.20%
Adjusted Per Share Value based on latest NOSH - 126,678
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 337.80 339.37 330.30 335.13 326.64 335.25 307.69 6.44%
EPS 22.98 21.38 11.18 12.61 14.26 13.34 9.31 82.94%
DPS 8.03 16.07 3.21 4.28 6.42 12.86 17.71 -41.06%
NAPS 2.0877 2.0894 2.0321 2.0246 1.9754 1.9852 1.9401 5.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.94 1.76 1.74 1.72 1.64 1.70 1.77 -
P/RPS 0.46 0.42 0.42 0.41 0.40 0.41 0.46 0.00%
P/EPS 6.78 6.62 12.50 10.96 9.23 10.24 15.31 -41.98%
EY 14.75 15.11 8.00 9.12 10.83 9.76 6.53 72.41%
DY 5.15 11.36 2.30 3.10 4.88 9.41 12.43 -44.51%
P/NAPS 0.75 0.68 0.69 0.68 0.67 0.69 0.73 1.82%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 23/05/13 27/02/13 -
Price 2.00 2.11 1.70 1.80 1.63 1.88 1.75 -
P/RPS 0.48 0.50 0.41 0.43 0.40 0.45 0.46 2.88%
P/EPS 6.99 7.93 12.22 11.47 9.18 11.33 15.14 -40.34%
EY 14.31 12.61 8.19 8.72 10.90 8.83 6.61 67.58%
DY 5.00 9.48 2.35 2.96 4.91 8.51 12.57 -46.00%
P/NAPS 0.77 0.81 0.67 0.71 0.66 0.76 0.73 3.63%

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