[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 31.8%
YoY- -59.91%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 395,702 257,113 131,946 484,398 380,267 268,179 147,951 92.56%
PBT 29,349 20,547 9,651 29,257 23,095 19,110 11,281 89.05%
Tax -6,879 -3,704 -1,773 -4,717 -4,741 -2,852 -1,723 151.45%
NP 22,470 16,843 7,878 24,540 18,354 16,258 9,558 76.71%
-
NP to SH 14,887 11,226 5,251 14,654 11,118 10,423 6,668 70.73%
-
Tax Rate 23.44% 18.03% 18.37% 16.12% 20.53% 14.92% 15.27% -
Total Cost 373,232 240,270 124,068 459,858 361,913 251,921 138,393 93.63%
-
Net Worth 318,736 310,990 312,529 305,436 300,452 303,053 324,526 -1.19%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,059 5,056 5,061 27,882 27,890 27,896 27,888 -67.92%
Div Payout % 33.98% 45.05% 96.39% 190.27% 250.86% 267.64% 418.25% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 318,736 310,990 312,529 305,436 300,452 303,053 324,526 -1.19%
NOSH 126,482 126,418 126,530 126,737 126,773 126,800 126,768 -0.15%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.68% 6.55% 5.97% 5.07% 4.83% 6.06% 6.46% -
ROE 4.67% 3.61% 1.68% 4.80% 3.70% 3.44% 2.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 312.85 203.38 104.28 382.21 299.96 211.50 116.71 92.85%
EPS 11.77 8.88 4.15 11.56 8.77 8.22 5.26 70.99%
DPS 4.00 4.00 4.00 22.00 22.00 22.00 22.00 -67.87%
NAPS 2.52 2.46 2.47 2.41 2.37 2.39 2.56 -1.04%
Adjusted Per Share Value based on latest NOSH - 126,633
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 251.35 163.32 83.81 307.69 241.55 170.35 93.98 92.56%
EPS 9.46 7.13 3.34 9.31 7.06 6.62 4.24 70.66%
DPS 3.21 3.21 3.21 17.71 17.72 17.72 17.72 -67.95%
NAPS 2.0246 1.9754 1.9852 1.9401 1.9085 1.925 2.0614 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.64 1.70 1.77 1.81 2.09 2.39 -
P/RPS 0.55 0.81 1.63 0.46 0.60 0.99 2.05 -58.36%
P/EPS 14.61 18.47 40.96 15.31 20.64 25.43 45.44 -53.03%
EY 6.84 5.41 2.44 6.53 4.85 3.93 2.20 112.87%
DY 2.33 2.44 2.35 12.43 12.15 10.53 9.21 -59.96%
P/NAPS 0.68 0.67 0.69 0.73 0.76 0.87 0.93 -18.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 -
Price 1.80 1.63 1.88 1.75 1.85 1.91 2.43 -
P/RPS 0.58 0.80 1.80 0.46 0.62 0.90 2.08 -57.28%
P/EPS 15.29 18.36 45.30 15.14 21.09 23.24 46.20 -52.12%
EY 6.54 5.45 2.21 6.61 4.74 4.30 2.16 109.14%
DY 2.22 2.45 2.13 12.57 11.89 11.52 9.05 -60.78%
P/NAPS 0.71 0.66 0.76 0.73 0.78 0.80 0.95 -17.63%

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