[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 48.94%
YoY- 1554.84%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 508,493 322,972 156,839 573,426 419,135 275,669 142,436 133.40%
PBT 67,257 44,516 27,605 66,400 46,876 34,520 22,079 109.99%
Tax -13,938 -9,425 -5,355 -11,215 -7,928 -4,798 -3,112 171.46%
NP 53,319 35,091 22,250 55,185 38,948 29,722 18,967 99.05%
-
NP to SH 46,663 30,675 19,456 45,231 30,369 24,280 16,484 99.98%
-
Tax Rate 20.72% 21.17% 19.40% 16.89% 16.91% 13.90% 14.09% -
Total Cost 455,174 287,881 134,589 518,241 380,187 245,947 123,469 138.45%
-
Net Worth 450,002 434,538 456,188 367,396 355,448 346,857 349,395 18.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 30,928 30,928 13,121 12,471 12,476 12,478 -
Div Payout % - 100.82% 158.96% 29.01% 41.07% 51.39% 75.70% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 450,002 434,538 456,188 367,396 355,448 346,857 349,395 18.35%
NOSH 157,430 157,430 157,430 157,430 124,718 124,768 124,784 16.74%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.49% 10.87% 14.19% 9.62% 9.29% 10.78% 13.32% -
ROE 10.37% 7.06% 4.26% 12.31% 8.54% 7.00% 4.72% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 328.82 208.85 101.42 437.02 336.06 220.94 114.15 102.32%
EPS 30.18 19.84 12.58 34.47 24.35 19.46 13.21 73.37%
DPS 0.00 20.00 20.00 10.00 10.00 10.00 10.00 -
NAPS 2.91 2.81 2.95 2.80 2.85 2.78 2.80 2.59%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 323.00 205.15 99.62 364.24 266.24 175.11 90.48 133.39%
EPS 29.64 19.48 12.36 28.73 19.29 15.42 10.47 99.99%
DPS 0.00 19.65 19.65 8.33 7.92 7.93 7.93 -
NAPS 2.8584 2.7602 2.8977 2.3337 2.2578 2.2032 2.2194 18.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.60 3.38 3.11 2.04 2.03 1.90 1.95 -
P/RPS 1.09 1.62 3.07 0.47 0.60 0.86 1.71 -25.91%
P/EPS 11.93 17.04 24.72 5.92 8.34 9.76 14.76 -13.21%
EY 8.38 5.87 4.05 16.90 12.00 10.24 6.77 15.26%
DY 0.00 5.92 6.43 4.90 4.93 5.26 5.13 -
P/NAPS 1.24 1.20 1.05 0.73 0.71 0.68 0.70 46.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 -
Price 3.75 3.59 3.67 2.16 2.04 2.00 2.05 -
P/RPS 1.14 1.72 3.62 0.49 0.61 0.91 1.80 -26.23%
P/EPS 12.43 18.10 29.17 6.27 8.38 10.28 15.52 -13.74%
EY 8.05 5.53 3.43 15.96 11.94 9.73 6.44 16.02%
DY 0.00 5.57 5.45 4.63 4.90 5.00 4.88 -
P/NAPS 1.29 1.28 1.24 0.77 0.72 0.72 0.73 46.11%

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