[TONGHER] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -81.49%
YoY- -82.88%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 125,167 131,946 104,131 112,088 120,228 147,951 143,791 -8.84%
PBT 10,896 9,651 6,162 3,985 7,829 11,281 6,162 46.27%
Tax -1,931 -1,773 24 -1,889 -1,129 -1,723 2,168 -
NP 8,965 7,878 6,186 2,096 6,700 9,558 8,330 5.02%
-
NP to SH 5,975 5,251 3,536 695 3,755 6,668 8,016 -17.80%
-
Tax Rate 17.72% 18.37% -0.39% 47.40% 14.42% 15.27% -35.18% -
Total Cost 116,202 124,068 97,945 109,992 113,528 138,393 135,461 -9.72%
-
Net Worth 311,408 312,529 253,267 299,481 303,190 324,526 254,583 14.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 5,061 - - - 27,888 - -
Div Payout % - 96.39% - - - 418.25% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 311,408 312,529 253,267 299,481 303,190 324,526 254,583 14.38%
NOSH 126,588 126,530 126,633 126,363 126,858 126,768 127,291 -0.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.16% 5.97% 5.94% 1.87% 5.57% 6.46% 5.79% -
ROE 1.92% 1.68% 1.40% 0.23% 1.24% 2.05% 3.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.88 104.28 82.23 88.70 94.77 116.71 112.96 -8.50%
EPS 4.72 4.15 2.79 0.55 2.96 5.26 6.30 -17.52%
DPS 0.00 4.00 0.00 0.00 0.00 22.00 0.00 -
NAPS 2.46 2.47 2.00 2.37 2.39 2.56 2.00 14.81%
Adjusted Per Share Value based on latest NOSH - 126,363
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 79.51 83.81 66.14 71.20 76.37 93.98 91.34 -8.84%
EPS 3.80 3.34 2.25 0.44 2.39 4.24 5.09 -17.71%
DPS 0.00 3.21 0.00 0.00 0.00 17.72 0.00 -
NAPS 1.9781 1.9852 1.6088 1.9023 1.9259 2.0614 1.6171 14.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.70 1.77 1.81 2.09 2.39 1.96 -
P/RPS 1.66 1.63 2.15 2.04 2.21 2.05 1.74 -3.09%
P/EPS 34.75 40.96 63.39 329.09 70.61 45.44 31.12 7.63%
EY 2.88 2.44 1.58 0.30 1.42 2.20 3.21 -6.98%
DY 0.00 2.35 0.00 0.00 0.00 9.21 0.00 -
P/NAPS 0.67 0.69 0.89 0.76 0.87 0.93 0.98 -22.41%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 -
Price 1.63 1.88 1.75 1.85 1.91 2.43 2.14 -
P/RPS 1.65 1.80 2.13 2.09 2.02 2.08 1.89 -8.66%
P/EPS 34.53 45.30 62.67 336.36 64.53 46.20 33.98 1.07%
EY 2.90 2.21 1.60 0.30 1.55 2.16 2.94 -0.90%
DY 0.00 2.13 0.00 0.00 0.00 9.05 0.00 -
P/NAPS 0.66 0.76 0.88 0.78 0.80 0.95 1.07 -27.55%

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