[TONGHER] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -38.73%
YoY- 426.76%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 132,332 133,569 124,297 138,589 125,167 131,946 104,131 17.37%
PBT 16,279 14,730 1,482 8,802 10,896 9,651 6,162 91.44%
Tax -2,999 -3,012 994 -3,175 -1,931 -1,773 24 -
NP 13,280 11,718 2,476 5,627 8,965 7,878 6,186 66.64%
-
NP to SH 9,676 8,413 2,817 3,661 5,975 5,251 3,536 96.00%
-
Tax Rate 18.42% 20.45% -67.07% 36.07% 17.72% 18.37% -0.39% -
Total Cost 119,052 121,851 121,821 132,962 116,202 124,068 97,945 13.93%
-
Net Worth 328,857 328,929 252,409 319,229 311,408 312,529 253,267 19.07%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 6,325 - - - 5,061 - -
Div Payout % - 75.19% - - - 96.39% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 328,857 328,929 252,409 319,229 311,408 312,529 253,267 19.07%
NOSH 126,483 126,511 126,204 126,678 126,588 126,530 126,633 -0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.04% 8.77% 1.99% 4.06% 7.16% 5.97% 5.94% -
ROE 2.94% 2.56% 1.12% 1.15% 1.92% 1.68% 1.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.62 105.58 98.49 109.40 98.88 104.28 82.23 17.46%
EPS 7.65 6.65 2.23 2.89 4.72 4.15 2.79 96.26%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.60 2.60 2.00 2.52 2.46 2.47 2.00 19.17%
Adjusted Per Share Value based on latest NOSH - 126,678
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.06 84.84 78.95 88.03 79.51 83.81 66.14 17.38%
EPS 6.15 5.34 1.79 2.33 3.80 3.34 2.25 95.85%
DPS 0.00 4.02 0.00 0.00 0.00 3.21 0.00 -
NAPS 2.0889 2.0894 1.6033 2.0278 1.9781 1.9852 1.6088 19.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.94 1.76 1.74 1.72 1.64 1.70 1.77 -
P/RPS 1.85 1.67 1.77 1.57 1.66 1.63 2.15 -9.55%
P/EPS 25.36 26.47 77.95 59.52 34.75 40.96 63.39 -45.79%
EY 3.94 3.78 1.28 1.68 2.88 2.44 1.58 84.19%
DY 0.00 2.84 0.00 0.00 0.00 2.35 0.00 -
P/NAPS 0.75 0.68 0.87 0.68 0.67 0.69 0.89 -10.81%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 23/05/13 27/02/13 -
Price 2.00 2.11 1.70 1.80 1.63 1.88 1.75 -
P/RPS 1.91 2.00 1.73 1.65 1.65 1.80 2.13 -7.02%
P/EPS 26.14 31.73 76.16 62.28 34.53 45.30 62.67 -44.26%
EY 3.83 3.15 1.31 1.61 2.90 2.21 1.60 79.23%
DY 0.00 2.37 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.77 0.81 0.85 0.71 0.66 0.76 0.88 -8.53%

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