[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.17%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 519,999 395,702 257,113 131,946 484,398 380,267 268,179 55.30%
PBT 30,841 29,349 20,547 9,651 29,257 23,095 19,110 37.46%
Tax -6,111 -6,879 -3,704 -1,773 -4,717 -4,741 -2,852 65.97%
NP 24,730 22,470 16,843 7,878 24,540 18,354 16,258 32.16%
-
NP to SH 17,596 14,887 11,226 5,251 14,654 11,118 10,423 41.64%
-
Tax Rate 19.81% 23.44% 18.03% 18.37% 16.12% 20.53% 14.92% -
Total Cost 495,269 373,232 240,270 124,068 459,858 361,913 251,921 56.74%
-
Net Worth 319,914 318,736 310,990 312,529 305,436 300,452 303,053 3.66%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,057 5,059 5,056 5,061 27,882 27,890 27,896 -67.86%
Div Payout % 28.74% 33.98% 45.05% 96.39% 190.27% 250.86% 267.64% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 319,914 318,736 310,990 312,529 305,436 300,452 303,053 3.66%
NOSH 126,448 126,482 126,418 126,530 126,737 126,773 126,800 -0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.76% 5.68% 6.55% 5.97% 5.07% 4.83% 6.06% -
ROE 5.50% 4.67% 3.61% 1.68% 4.80% 3.70% 3.44% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 411.23 312.85 203.38 104.28 382.21 299.96 211.50 55.59%
EPS 13.91 11.77 8.88 4.15 11.56 8.77 8.22 41.86%
DPS 4.00 4.00 4.00 4.00 22.00 22.00 22.00 -67.80%
NAPS 2.53 2.52 2.46 2.47 2.41 2.37 2.39 3.85%
Adjusted Per Share Value based on latest NOSH - 126,530
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 330.30 251.35 163.32 83.81 307.69 241.55 170.35 55.30%
EPS 11.18 9.46 7.13 3.34 9.31 7.06 6.62 41.67%
DPS 3.21 3.21 3.21 3.21 17.71 17.72 17.72 -67.88%
NAPS 2.0321 2.0246 1.9754 1.9852 1.9401 1.9085 1.925 3.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.74 1.72 1.64 1.70 1.77 1.81 2.09 -
P/RPS 0.42 0.55 0.81 1.63 0.46 0.60 0.99 -43.45%
P/EPS 12.50 14.61 18.47 40.96 15.31 20.64 25.43 -37.63%
EY 8.00 6.84 5.41 2.44 6.53 4.85 3.93 60.41%
DY 2.30 2.33 2.44 2.35 12.43 12.15 10.53 -63.63%
P/NAPS 0.69 0.68 0.67 0.69 0.73 0.76 0.87 -14.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 -
Price 1.70 1.80 1.63 1.88 1.75 1.85 1.91 -
P/RPS 0.41 0.58 0.80 1.80 0.46 0.62 0.90 -40.70%
P/EPS 12.22 15.29 18.36 45.30 15.14 21.09 23.24 -34.77%
EY 8.19 6.54 5.45 2.21 6.61 4.74 4.30 53.47%
DY 2.35 2.22 2.45 2.13 12.57 11.89 11.52 -65.24%
P/NAPS 0.67 0.71 0.66 0.76 0.73 0.78 0.80 -11.12%

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