[TONGHER] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 408.78%
YoY- -55.89%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 138,589 125,167 131,946 104,131 112,088 120,228 147,951 -4.26%
PBT 8,802 10,896 9,651 6,162 3,985 7,829 11,281 -15.23%
Tax -3,175 -1,931 -1,773 24 -1,889 -1,129 -1,723 50.24%
NP 5,627 8,965 7,878 6,186 2,096 6,700 9,558 -29.73%
-
NP to SH 3,661 5,975 5,251 3,536 695 3,755 6,668 -32.92%
-
Tax Rate 36.07% 17.72% 18.37% -0.39% 47.40% 14.42% 15.27% -
Total Cost 132,962 116,202 124,068 97,945 109,992 113,528 138,393 -2.63%
-
Net Worth 319,229 311,408 312,529 253,267 299,481 303,190 324,526 -1.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 5,061 - - - 27,888 -
Div Payout % - - 96.39% - - - 418.25% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 319,229 311,408 312,529 253,267 299,481 303,190 324,526 -1.09%
NOSH 126,678 126,588 126,530 126,633 126,363 126,858 126,768 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.06% 7.16% 5.97% 5.94% 1.87% 5.57% 6.46% -
ROE 1.15% 1.92% 1.68% 1.40% 0.23% 1.24% 2.05% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.40 98.88 104.28 82.23 88.70 94.77 116.71 -4.21%
EPS 2.89 4.72 4.15 2.79 0.55 2.96 5.26 -32.89%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 22.00 -
NAPS 2.52 2.46 2.47 2.00 2.37 2.39 2.56 -1.04%
Adjusted Per Share Value based on latest NOSH - 126,633
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.03 79.51 83.81 66.14 71.20 76.37 93.98 -4.26%
EPS 2.33 3.80 3.34 2.25 0.44 2.39 4.24 -32.88%
DPS 0.00 0.00 3.21 0.00 0.00 0.00 17.72 -
NAPS 2.0278 1.9781 1.9852 1.6088 1.9023 1.9259 2.0614 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.64 1.70 1.77 1.81 2.09 2.39 -
P/RPS 1.57 1.66 1.63 2.15 2.04 2.21 2.05 -16.27%
P/EPS 59.52 34.75 40.96 63.39 329.09 70.61 45.44 19.69%
EY 1.68 2.88 2.44 1.58 0.30 1.42 2.20 -16.44%
DY 0.00 0.00 2.35 0.00 0.00 0.00 9.21 -
P/NAPS 0.68 0.67 0.69 0.89 0.76 0.87 0.93 -18.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 -
Price 1.80 1.63 1.88 1.75 1.85 1.91 2.43 -
P/RPS 1.65 1.65 1.80 2.13 2.09 2.02 2.08 -14.29%
P/EPS 62.28 34.53 45.30 62.67 336.36 64.53 46.20 22.00%
EY 1.61 2.90 2.21 1.60 0.30 1.55 2.16 -17.77%
DY 0.00 0.00 2.13 0.00 0.00 0.00 9.05 -
P/NAPS 0.71 0.66 0.76 0.88 0.78 0.80 0.95 -17.63%

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