[TONGHER] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 198.65%
YoY- 60.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 149,946 146,593 132,332 133,569 124,297 138,589 125,167 12.75%
PBT 4,013 15,933 16,279 14,730 1,482 8,802 10,896 -48.52%
Tax -12 -3,069 -2,999 -3,012 994 -3,175 -1,931 -96.58%
NP 4,001 12,864 13,280 11,718 2,476 5,627 8,965 -41.51%
-
NP to SH 3,348 8,769 9,676 8,413 2,817 3,661 5,975 -31.96%
-
Tax Rate 0.30% 19.26% 18.42% 20.45% -67.07% 36.07% 17.72% -
Total Cost 145,945 133,729 119,052 121,851 121,821 132,962 116,202 16.35%
-
Net Worth 343,196 332,312 328,857 328,929 252,409 319,229 311,408 6.67%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 7,581 - 6,325 - - - -
Div Payout % - 86.46% - 75.19% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 343,196 332,312 328,857 328,929 252,409 319,229 311,408 6.67%
NOSH 126,640 126,354 126,483 126,511 126,204 126,678 126,588 0.02%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.67% 8.78% 10.04% 8.77% 1.99% 4.06% 7.16% -
ROE 0.98% 2.64% 2.94% 2.56% 1.12% 1.15% 1.92% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 118.40 116.02 104.62 105.58 98.49 109.40 98.88 12.72%
EPS 2.65 6.94 7.65 6.65 2.23 2.89 4.72 -31.87%
DPS 0.00 6.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.71 2.63 2.60 2.60 2.00 2.52 2.46 6.64%
Adjusted Per Share Value based on latest NOSH - 126,511
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 95.25 93.12 84.06 84.84 78.95 88.03 79.51 12.75%
EPS 2.13 5.57 6.15 5.34 1.79 2.33 3.80 -31.94%
DPS 0.00 4.82 0.00 4.02 0.00 0.00 0.00 -
NAPS 2.18 2.1109 2.0889 2.0894 1.6033 2.0278 1.9781 6.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.02 2.20 1.94 1.76 1.74 1.72 1.64 -
P/RPS 1.71 1.90 1.85 1.67 1.77 1.57 1.66 1.99%
P/EPS 76.41 31.70 25.36 26.47 77.95 59.52 34.75 68.85%
EY 1.31 3.15 3.94 3.78 1.28 1.68 2.88 -40.76%
DY 0.00 2.73 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.75 0.68 0.87 0.68 0.67 7.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 2.25 2.16 2.00 2.11 1.70 1.80 1.63 -
P/RPS 1.90 1.86 1.91 2.00 1.73 1.65 1.65 9.83%
P/EPS 85.11 31.12 26.14 31.73 76.16 62.28 34.53 82.16%
EY 1.17 3.21 3.83 3.15 1.31 1.61 2.90 -45.30%
DY 0.00 2.78 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 0.83 0.82 0.77 0.81 0.85 0.71 0.66 16.45%

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