[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 47.29%
YoY- 198.13%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 156,839 573,426 419,135 275,669 142,436 599,085 446,232 -50.16%
PBT 27,605 66,400 46,876 34,520 22,079 11,721 18,148 32.22%
Tax -5,355 -11,215 -7,928 -4,798 -3,112 -9,093 -6,831 -14.96%
NP 22,250 55,185 38,948 29,722 18,967 2,628 11,317 56.87%
-
NP to SH 19,456 45,231 30,369 24,280 16,484 -3,109 7,444 89.63%
-
Tax Rate 19.40% 16.89% 16.91% 13.90% 14.09% 77.58% 37.64% -
Total Cost 134,589 518,241 380,187 245,947 123,469 596,457 434,915 -54.21%
-
Net Worth 456,188 367,396 355,448 346,857 349,395 352,437 365,272 15.95%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 30,928 13,121 12,471 12,476 12,478 7,552 7,557 155.64%
Div Payout % 158.96% 29.01% 41.07% 51.39% 75.70% 0.00% 101.52% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 456,188 367,396 355,448 346,857 349,395 352,437 365,272 15.95%
NOSH 157,430 157,430 124,718 124,768 124,784 125,870 125,956 16.01%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.19% 9.62% 9.29% 10.78% 13.32% 0.44% 2.54% -
ROE 4.26% 12.31% 8.54% 7.00% 4.72% -0.88% 2.04% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 101.42 437.02 336.06 220.94 114.15 475.95 354.28 -56.53%
EPS 12.58 34.47 24.35 19.46 13.21 -2.47 5.91 65.39%
DPS 20.00 10.00 10.00 10.00 10.00 6.00 6.00 122.98%
NAPS 2.95 2.80 2.85 2.78 2.80 2.80 2.90 1.14%
Adjusted Per Share Value based on latest NOSH - 124,736
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 99.62 364.24 266.24 175.11 90.48 380.54 283.45 -50.16%
EPS 12.36 28.73 19.29 15.42 10.47 -1.97 4.73 89.60%
DPS 19.65 8.33 7.92 7.93 7.93 4.80 4.80 155.68%
NAPS 2.8977 2.3337 2.2578 2.2032 2.2194 2.2387 2.3202 15.95%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.11 2.04 2.03 1.90 1.95 2.02 1.73 -
P/RPS 3.07 0.47 0.60 0.86 1.71 0.42 0.49 239.47%
P/EPS 24.72 5.92 8.34 9.76 14.76 -81.78 29.27 -10.64%
EY 4.05 16.90 12.00 10.24 6.77 -1.22 3.42 11.92%
DY 6.43 4.90 4.93 5.26 5.13 2.97 3.47 50.80%
P/NAPS 1.05 0.73 0.71 0.68 0.70 0.72 0.60 45.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 29/02/16 26/11/15 -
Price 3.67 2.16 2.04 2.00 2.05 1.97 1.96 -
P/RPS 3.62 0.49 0.61 0.91 1.80 0.41 0.55 250.80%
P/EPS 29.17 6.27 8.38 10.28 15.52 -79.76 33.16 -8.18%
EY 3.43 15.96 11.94 9.73 6.44 -1.25 3.02 8.84%
DY 5.45 4.63 4.90 5.00 4.88 3.05 3.06 46.88%
P/NAPS 1.24 0.77 0.72 0.72 0.73 0.70 0.68 49.20%

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