[TONGHER] QoQ Cumulative 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- 32.61%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 265,901 133,569 519,999 395,702 257,113 131,946 484,398 -33.03%
PBT 31,009 14,730 30,841 29,349 20,547 9,651 29,257 3.96%
Tax -6,011 -3,012 -6,111 -6,879 -3,704 -1,773 -4,717 17.59%
NP 24,998 11,718 24,730 22,470 16,843 7,878 24,540 1.24%
-
NP to SH 18,089 8,413 17,596 14,887 11,226 5,251 14,654 15.11%
-
Tax Rate 19.38% 20.45% 19.81% 23.44% 18.03% 18.37% 16.12% -
Total Cost 240,903 121,851 495,269 373,232 240,270 124,068 459,858 -35.09%
-
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 6,320 6,325 5,057 5,059 5,056 5,061 27,882 -62.92%
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 5.50% 2.56% 5.50% 4.67% 3.61% 1.68% 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 210.35 105.58 411.23 312.85 203.38 104.28 382.21 -32.91%
EPS 14.31 6.65 13.91 11.77 8.88 4.15 11.56 15.33%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 22.00 -62.85%
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 168.90 84.84 330.30 251.35 163.32 83.81 307.69 -33.03%
EPS 11.49 5.34 11.18 9.46 7.13 3.34 9.31 15.10%
DPS 4.01 4.02 3.21 3.21 3.21 3.21 17.71 -62.95%
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 0.92 1.67 0.42 0.55 0.81 1.63 0.46 58.94%
P/EPS 13.56 26.47 12.50 14.61 18.47 40.96 15.31 -7.79%
EY 7.38 3.78 8.00 6.84 5.41 2.44 6.53 8.52%
DY 2.58 2.84 2.30 2.33 2.44 2.35 12.43 -65.04%
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 0.95 2.00 0.41 0.58 0.80 1.80 0.46 62.38%
P/EPS 13.98 31.73 12.22 15.29 18.36 45.30 15.14 -5.18%
EY 7.16 3.15 8.19 6.54 5.45 2.21 6.61 5.48%
DY 2.50 2.37 2.35 2.22 2.45 2.13 12.57 -66.02%
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