[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -141.77%
YoY- -110.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 419,135 275,669 142,436 599,085 446,232 301,279 158,828 90.62%
PBT 46,876 34,520 22,079 11,721 18,148 18,254 14,355 119.63%
Tax -7,928 -4,798 -3,112 -9,093 -6,831 -5,924 -3,251 80.88%
NP 38,948 29,722 18,967 2,628 11,317 12,330 11,104 130.32%
-
NP to SH 30,369 24,280 16,484 -3,109 7,444 8,144 7,343 156.98%
-
Tax Rate 16.91% 13.90% 14.09% 77.58% 37.64% 32.45% 22.65% -
Total Cost 380,187 245,947 123,469 596,457 434,915 288,949 147,724 87.47%
-
Net Worth 355,448 346,857 349,395 352,437 365,272 352,275 358,934 -0.64%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 12,471 12,476 12,478 7,552 7,557 7,575 7,583 39.20%
Div Payout % 41.07% 51.39% 75.70% 0.00% 101.52% 93.02% 103.27% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 355,448 346,857 349,395 352,437 365,272 352,275 358,934 -0.64%
NOSH 124,718 124,768 124,784 125,870 125,956 126,263 126,385 -0.87%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.29% 10.78% 13.32% 0.44% 2.54% 4.09% 6.99% -
ROE 8.54% 7.00% 4.72% -0.88% 2.04% 2.31% 2.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 336.06 220.94 114.15 475.95 354.28 238.61 125.67 92.31%
EPS 24.35 19.46 13.21 -2.47 5.91 6.45 5.81 159.26%
DPS 10.00 10.00 10.00 6.00 6.00 6.00 6.00 40.44%
NAPS 2.85 2.78 2.80 2.80 2.90 2.79 2.84 0.23%
Adjusted Per Share Value based on latest NOSH - 126,081
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 266.24 175.11 90.48 380.54 283.45 191.37 100.89 90.62%
EPS 19.29 15.42 10.47 -1.97 4.73 5.17 4.66 157.14%
DPS 7.92 7.93 7.93 4.80 4.80 4.81 4.82 39.12%
NAPS 2.2578 2.2032 2.2194 2.2387 2.3202 2.2377 2.28 -0.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.03 1.90 1.95 2.02 1.73 1.92 2.08 -
P/RPS 0.60 0.86 1.71 0.42 0.49 0.80 1.66 -49.16%
P/EPS 8.34 9.76 14.76 -81.78 29.27 29.77 35.80 -62.03%
EY 12.00 10.24 6.77 -1.22 3.42 3.36 2.79 163.77%
DY 4.93 5.26 5.13 2.97 3.47 3.13 2.88 42.95%
P/NAPS 0.71 0.68 0.70 0.72 0.60 0.69 0.73 -1.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 29/05/15 -
Price 2.04 2.00 2.05 1.97 1.96 2.00 2.10 -
P/RPS 0.61 0.91 1.80 0.41 0.55 0.84 1.67 -48.80%
P/EPS 8.38 10.28 15.52 -79.76 33.16 31.01 36.14 -62.15%
EY 11.94 9.73 6.44 -1.25 3.02 3.23 2.77 164.15%
DY 4.90 5.00 4.88 3.05 3.06 3.00 2.86 43.04%
P/NAPS 0.72 0.72 0.73 0.70 0.68 0.72 0.74 -1.80%

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