[TONGHER] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -23.05%
YoY- -20.33%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 146,593 132,332 133,569 124,297 138,589 125,167 131,946 7.26%
PBT 15,933 16,279 14,730 1,482 8,802 10,896 9,651 39.64%
Tax -3,069 -2,999 -3,012 994 -3,175 -1,931 -1,773 44.11%
NP 12,864 13,280 11,718 2,476 5,627 8,965 7,878 38.62%
-
NP to SH 8,769 9,676 8,413 2,817 3,661 5,975 5,251 40.71%
-
Tax Rate 19.26% 18.42% 20.45% -67.07% 36.07% 17.72% 18.37% -
Total Cost 133,729 119,052 121,851 121,821 132,962 116,202 124,068 5.12%
-
Net Worth 332,312 328,857 328,929 252,409 319,229 311,408 312,529 4.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 7,581 - 6,325 - - - 5,061 30.88%
Div Payout % 86.46% - 75.19% - - - 96.39% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 332,312 328,857 328,929 252,409 319,229 311,408 312,529 4.17%
NOSH 126,354 126,483 126,511 126,204 126,678 126,588 126,530 -0.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.78% 10.04% 8.77% 1.99% 4.06% 7.16% 5.97% -
ROE 2.64% 2.94% 2.56% 1.12% 1.15% 1.92% 1.68% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 116.02 104.62 105.58 98.49 109.40 98.88 104.28 7.36%
EPS 6.94 7.65 6.65 2.23 2.89 4.72 4.15 40.84%
DPS 6.00 0.00 5.00 0.00 0.00 0.00 4.00 31.00%
NAPS 2.63 2.60 2.60 2.00 2.52 2.46 2.47 4.26%
Adjusted Per Share Value based on latest NOSH - 126,204
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 93.12 84.06 84.84 78.95 88.03 79.51 83.81 7.26%
EPS 5.57 6.15 5.34 1.79 2.33 3.80 3.34 40.58%
DPS 4.82 0.00 4.02 0.00 0.00 0.00 3.21 31.09%
NAPS 2.1109 2.0889 2.0894 1.6033 2.0278 1.9781 1.9852 4.17%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.20 1.94 1.76 1.74 1.72 1.64 1.70 -
P/RPS 1.90 1.85 1.67 1.77 1.57 1.66 1.63 10.74%
P/EPS 31.70 25.36 26.47 77.95 59.52 34.75 40.96 -15.69%
EY 3.15 3.94 3.78 1.28 1.68 2.88 2.44 18.54%
DY 2.73 0.00 2.84 0.00 0.00 0.00 2.35 10.49%
P/NAPS 0.84 0.75 0.68 0.87 0.68 0.67 0.69 13.99%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 23/05/13 -
Price 2.16 2.00 2.11 1.70 1.80 1.63 1.88 -
P/RPS 1.86 1.91 2.00 1.73 1.65 1.65 1.80 2.20%
P/EPS 31.12 26.14 31.73 76.16 62.28 34.53 45.30 -22.12%
EY 3.21 3.83 3.15 1.31 1.61 2.90 2.21 28.22%
DY 2.78 0.00 2.37 0.00 0.00 0.00 2.13 19.40%
P/NAPS 0.82 0.77 0.81 0.85 0.71 0.66 0.76 5.19%

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