[TONGHER] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 30.91%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 185,610 185,521 166,133 156,839 154,291 143,466 133,233 24.66%
PBT 15,058 22,741 16,911 27,605 19,524 12,356 12,441 13.53%
Tax -2,235 -4,513 -4,070 -5,355 -3,287 -3,130 -1,686 20.61%
NP 12,823 18,228 12,841 22,250 16,237 9,226 10,755 12.40%
-
NP to SH 10,751 15,988 11,219 19,456 14,862 6,089 7,796 23.82%
-
Tax Rate 14.84% 19.85% 24.07% 19.40% 16.84% 25.33% 13.55% -
Total Cost 172,787 167,293 153,292 134,589 138,054 134,240 122,478 25.70%
-
Net Worth 429,899 450,002 434,538 456,188 367,396 355,607 346,766 15.35%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 27,835 - - 30,928 13,121 - - -
Div Payout % 258.91% - - 158.96% 88.29% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 429,899 450,002 434,538 456,188 367,396 355,607 346,766 15.35%
NOSH 157,430 157,430 157,430 157,430 157,430 124,774 124,736 16.73%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.91% 9.83% 7.73% 14.19% 10.52% 6.43% 8.07% -
ROE 2.50% 3.55% 2.58% 4.26% 4.05% 1.71% 2.25% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 120.03 119.97 107.43 101.42 117.59 114.98 106.81 8.06%
EPS 6.95 10.34 7.25 12.58 11.33 4.88 6.25 7.31%
DPS 18.00 0.00 0.00 20.00 10.00 0.00 0.00 -
NAPS 2.78 2.91 2.81 2.95 2.80 2.85 2.78 0.00%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.90 117.84 105.53 99.62 98.01 91.13 84.63 24.66%
EPS 6.83 10.16 7.13 12.36 9.44 3.87 4.95 23.86%
DPS 17.68 0.00 0.00 19.65 8.33 0.00 0.00 -
NAPS 2.7307 2.8584 2.7602 2.8977 2.3337 2.2588 2.2027 15.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.02 3.60 3.38 3.11 2.04 2.03 1.90 -
P/RPS 3.35 3.00 3.15 3.07 1.73 1.77 1.78 52.25%
P/EPS 57.82 34.82 46.59 24.72 18.01 41.60 30.40 53.33%
EY 1.73 2.87 2.15 4.05 5.55 2.40 3.29 -34.77%
DY 4.48 0.00 0.00 6.43 4.90 0.00 0.00 -
P/NAPS 1.45 1.24 1.20 1.05 0.73 0.71 0.68 65.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 -
Price 4.10 3.75 3.59 3.67 2.16 2.04 2.00 -
P/RPS 3.42 3.13 3.34 3.62 1.84 1.77 1.87 49.38%
P/EPS 58.97 36.27 49.48 29.17 19.07 41.80 32.00 50.14%
EY 1.70 2.76 2.02 3.43 5.24 2.39 3.13 -33.35%
DY 4.39 0.00 0.00 5.45 4.63 0.00 0.00 -
P/NAPS 1.47 1.29 1.28 1.24 0.77 0.72 0.72 60.72%

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