[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.76%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 484,398 380,267 268,179 147,951 601,065 457,274 308,899 34.79%
PBT 29,257 23,095 19,110 11,281 48,127 41,965 34,161 -9.77%
Tax -4,717 -4,741 -2,852 -1,723 -941 -3,109 -1,379 126.17%
NP 24,540 18,354 16,258 9,558 47,186 38,856 32,782 -17.48%
-
NP to SH 14,654 11,118 10,423 6,668 36,554 28,538 24,478 -28.85%
-
Tax Rate 16.12% 20.53% 14.92% 15.27% 1.96% 7.41% 4.04% -
Total Cost 459,858 361,913 251,921 138,393 553,879 418,418 276,117 40.28%
-
Net Worth 305,436 300,452 303,053 324,526 321,930 314,261 306,770 -0.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,882 27,890 27,896 27,888 10,179 10,178 10,183 95.12%
Div Payout % 190.27% 250.86% 267.64% 418.25% 27.85% 35.67% 41.60% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 305,436 300,452 303,053 324,526 321,930 314,261 306,770 -0.28%
NOSH 126,737 126,773 126,800 126,768 127,245 127,231 127,290 -0.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.07% 4.83% 6.06% 6.46% 7.85% 8.50% 10.61% -
ROE 4.80% 3.70% 3.44% 2.05% 11.35% 9.08% 7.98% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 382.21 299.96 211.50 116.71 472.37 359.40 242.67 35.18%
EPS 11.56 8.77 8.22 5.26 28.73 22.43 19.23 -28.66%
DPS 22.00 22.00 22.00 22.00 8.00 8.00 8.00 95.68%
NAPS 2.41 2.37 2.39 2.56 2.53 2.47 2.41 0.00%
Adjusted Per Share Value based on latest NOSH - 126,768
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 307.69 241.55 170.35 93.98 381.80 290.46 196.21 34.79%
EPS 9.31 7.06 6.62 4.24 23.22 18.13 15.55 -28.85%
DPS 17.71 17.72 17.72 17.72 6.47 6.47 6.47 95.08%
NAPS 1.9401 1.9085 1.925 2.0614 2.0449 1.9962 1.9486 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.77 1.81 2.09 2.39 1.96 1.90 2.40 -
P/RPS 0.46 0.60 0.99 2.05 0.41 0.53 0.99 -39.87%
P/EPS 15.31 20.64 25.43 45.44 6.82 8.47 12.48 14.52%
EY 6.53 4.85 3.93 2.20 14.66 11.81 8.01 -12.67%
DY 12.43 12.15 10.53 9.21 4.08 4.21 3.33 139.67%
P/NAPS 0.73 0.76 0.87 0.93 0.77 0.77 1.00 -18.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 29/11/11 22/08/11 -
Price 1.75 1.85 1.91 2.43 2.14 2.04 1.95 -
P/RPS 0.46 0.62 0.90 2.08 0.45 0.57 0.80 -30.73%
P/EPS 15.14 21.09 23.24 46.20 7.45 9.09 10.14 30.47%
EY 6.61 4.74 4.30 2.16 13.42 11.00 9.86 -23.30%
DY 12.57 11.89 11.52 9.05 3.74 3.92 4.10 110.32%
P/NAPS 0.73 0.78 0.80 0.95 0.85 0.83 0.81 -6.66%

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