[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.7%
YoY- 1554.84%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 677,990 645,944 627,356 573,426 558,846 551,338 569,744 12.28%
PBT 89,676 89,032 110,420 66,400 62,501 69,040 88,316 1.02%
Tax -18,584 -18,850 -21,420 -11,215 -10,570 -9,596 -12,448 30.59%
NP 71,092 70,182 89,000 55,185 51,930 59,444 75,868 -4.23%
-
NP to SH 62,217 61,350 77,824 45,231 40,492 48,560 65,936 -3.79%
-
Tax Rate 20.72% 21.17% 19.40% 16.89% 16.91% 13.90% 14.09% -
Total Cost 606,898 575,762 538,356 518,241 506,916 491,894 493,876 14.71%
-
Net Worth 450,002 434,538 456,188 367,396 355,448 346,857 349,395 18.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 61,856 123,712 13,121 16,629 24,953 49,913 -
Div Payout % - 100.82% 158.96% 29.01% 41.07% 51.39% 75.70% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 450,002 434,538 456,188 367,396 355,448 346,857 349,395 18.35%
NOSH 157,430 157,430 157,430 157,430 124,718 124,768 124,784 16.74%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.49% 10.87% 14.19% 9.62% 9.29% 10.78% 13.32% -
ROE 13.83% 14.12% 17.06% 12.31% 11.39% 14.00% 18.87% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 438.43 417.71 405.69 437.02 448.09 441.89 456.58 -2.66%
EPS 40.24 39.68 50.32 34.47 32.47 38.92 52.84 -16.59%
DPS 0.00 40.00 80.00 10.00 13.33 20.00 40.00 -
NAPS 2.91 2.81 2.95 2.80 2.85 2.78 2.80 2.59%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 430.66 410.31 398.50 364.24 354.98 350.21 361.90 12.28%
EPS 39.52 38.97 49.43 28.73 25.72 30.85 41.88 -3.78%
DPS 0.00 39.29 78.58 8.33 10.56 15.85 31.71 -
NAPS 2.8584 2.7602 2.8977 2.3337 2.2578 2.2032 2.2194 18.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.60 3.38 3.11 2.04 2.03 1.90 1.95 -
P/RPS 0.82 0.81 0.77 0.47 0.45 0.43 0.43 53.71%
P/EPS 8.95 8.52 6.18 5.92 6.25 4.88 3.69 80.42%
EY 11.18 11.74 16.18 16.90 15.99 20.48 27.10 -44.55%
DY 0.00 11.83 25.72 4.90 6.57 10.53 20.51 -
P/NAPS 1.24 1.20 1.05 0.73 0.71 0.68 0.70 46.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 -
Price 3.75 3.59 3.67 2.16 2.04 2.00 2.05 -
P/RPS 0.86 0.86 0.90 0.49 0.46 0.45 0.45 53.94%
P/EPS 9.32 9.05 7.29 6.27 6.28 5.14 3.88 79.26%
EY 10.73 11.05 13.71 15.96 15.92 19.46 25.78 -44.22%
DY 0.00 11.14 21.80 4.63 6.54 10.00 19.51 -
P/NAPS 1.29 1.28 1.24 0.77 0.72 0.72 0.73 46.11%

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