[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.67%
YoY- -61.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 257,113 131,946 484,398 380,267 268,179 147,951 601,065 -43.25%
PBT 20,547 9,651 29,257 23,095 19,110 11,281 48,127 -43.33%
Tax -3,704 -1,773 -4,717 -4,741 -2,852 -1,723 -941 149.50%
NP 16,843 7,878 24,540 18,354 16,258 9,558 47,186 -49.71%
-
NP to SH 11,226 5,251 14,654 11,118 10,423 6,668 36,554 -54.51%
-
Tax Rate 18.03% 18.37% 16.12% 20.53% 14.92% 15.27% 1.96% -
Total Cost 240,270 124,068 459,858 361,913 251,921 138,393 553,879 -42.72%
-
Net Worth 310,990 312,529 305,436 300,452 303,053 324,526 321,930 -2.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,056 5,061 27,882 27,890 27,896 27,888 10,179 -37.30%
Div Payout % 45.05% 96.39% 190.27% 250.86% 267.64% 418.25% 27.85% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 310,990 312,529 305,436 300,452 303,053 324,526 321,930 -2.28%
NOSH 126,418 126,530 126,737 126,773 126,800 126,768 127,245 -0.43%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.55% 5.97% 5.07% 4.83% 6.06% 6.46% 7.85% -
ROE 3.61% 1.68% 4.80% 3.70% 3.44% 2.05% 11.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 203.38 104.28 382.21 299.96 211.50 116.71 472.37 -43.01%
EPS 8.88 4.15 11.56 8.77 8.22 5.26 28.73 -54.31%
DPS 4.00 4.00 22.00 22.00 22.00 22.00 8.00 -37.03%
NAPS 2.46 2.47 2.41 2.37 2.39 2.56 2.53 -1.85%
Adjusted Per Share Value based on latest NOSH - 126,363
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 163.32 83.81 307.69 241.55 170.35 93.98 381.80 -43.25%
EPS 7.13 3.34 9.31 7.06 6.62 4.24 23.22 -54.51%
DPS 3.21 3.21 17.71 17.72 17.72 17.72 6.47 -37.35%
NAPS 1.9754 1.9852 1.9401 1.9085 1.925 2.0614 2.0449 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.70 1.77 1.81 2.09 2.39 1.96 -
P/RPS 0.81 1.63 0.46 0.60 0.99 2.05 0.41 57.51%
P/EPS 18.47 40.96 15.31 20.64 25.43 45.44 6.82 94.41%
EY 5.41 2.44 6.53 4.85 3.93 2.20 14.66 -48.58%
DY 2.44 2.35 12.43 12.15 10.53 9.21 4.08 -29.03%
P/NAPS 0.67 0.69 0.73 0.76 0.87 0.93 0.77 -8.86%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 -
Price 1.63 1.88 1.75 1.85 1.91 2.43 2.14 -
P/RPS 0.80 1.80 0.46 0.62 0.90 2.08 0.45 46.80%
P/EPS 18.36 45.30 15.14 21.09 23.24 46.20 7.45 82.55%
EY 5.45 2.21 6.61 4.74 4.30 2.16 13.42 -45.19%
DY 2.45 2.13 12.57 11.89 11.52 9.05 3.74 -24.59%
P/NAPS 0.66 0.76 0.73 0.78 0.80 0.95 0.85 -15.53%

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