[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.2%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 412,494 265,901 133,569 519,999 395,702 257,113 131,946 113.65%
PBT 46,942 31,009 14,730 30,841 29,349 20,547 9,651 186.79%
Tax -9,080 -6,011 -3,012 -6,111 -6,879 -3,704 -1,773 196.81%
NP 37,862 24,998 11,718 24,730 22,470 16,843 7,878 184.51%
-
NP to SH 26,858 18,089 8,413 17,596 14,887 11,226 5,251 196.56%
-
Tax Rate 19.34% 19.38% 20.45% 19.81% 23.44% 18.03% 18.37% -
Total Cost 374,632 240,903 121,851 495,269 373,232 240,270 124,068 108.77%
-
Net Worth 332,407 328,661 328,929 319,914 318,736 310,990 312,529 4.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,902 6,320 6,325 5,057 5,059 5,056 5,061 96.01%
Div Payout % 51.76% 34.94% 75.19% 28.74% 33.98% 45.05% 96.39% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 332,407 328,661 328,929 319,914 318,736 310,990 312,529 4.19%
NOSH 126,390 126,408 126,511 126,448 126,482 126,418 126,530 -0.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.18% 9.40% 8.77% 4.76% 5.68% 6.55% 5.97% -
ROE 8.08% 5.50% 2.56% 5.50% 4.67% 3.61% 1.68% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 326.36 210.35 105.58 411.23 312.85 203.38 104.28 113.81%
EPS 21.25 14.31 6.65 13.91 11.77 8.88 4.15 196.78%
DPS 11.00 5.00 5.00 4.00 4.00 4.00 4.00 96.16%
NAPS 2.63 2.60 2.60 2.53 2.52 2.46 2.47 4.26%
Adjusted Per Share Value based on latest NOSH - 126,204
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 262.02 168.90 84.84 330.30 251.35 163.32 83.81 113.66%
EPS 17.06 11.49 5.34 11.18 9.46 7.13 3.34 196.29%
DPS 8.83 4.01 4.02 3.21 3.21 3.21 3.21 96.20%
NAPS 2.1115 2.0877 2.0894 2.0321 2.0246 1.9754 1.9852 4.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.20 1.94 1.76 1.74 1.72 1.64 1.70 -
P/RPS 0.67 0.92 1.67 0.42 0.55 0.81 1.63 -44.68%
P/EPS 10.35 13.56 26.47 12.50 14.61 18.47 40.96 -59.99%
EY 9.66 7.38 3.78 8.00 6.84 5.41 2.44 150.05%
DY 5.00 2.58 2.84 2.30 2.33 2.44 2.35 65.34%
P/NAPS 0.84 0.75 0.68 0.69 0.68 0.67 0.69 13.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 23/05/13 -
Price 2.16 2.00 2.11 1.70 1.80 1.63 1.88 -
P/RPS 0.66 0.95 2.00 0.41 0.58 0.80 1.80 -48.73%
P/EPS 10.16 13.98 31.73 12.22 15.29 18.36 45.30 -63.05%
EY 9.84 7.16 3.15 8.19 6.54 5.45 2.21 170.40%
DY 5.09 2.50 2.37 2.35 2.22 2.45 2.13 78.64%
P/NAPS 0.82 0.77 0.81 0.67 0.71 0.66 0.76 5.19%

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