[TONGHER] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.77%
YoY- -31.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 521,622 519,999 499,833 473,332 468,393 484,398 524,058 -0.31%
PBT 35,910 30,831 35,511 30,694 27,627 29,257 29,257 14.65%
Tax -7,124 -5,885 -6,855 -5,569 -4,767 -4,717 -2,573 97.29%
NP 28,786 24,946 28,656 25,125 22,860 24,540 26,684 5.18%
-
NP to SH 20,866 17,704 18,423 15,457 13,237 14,654 19,134 5.95%
-
Tax Rate 19.84% 19.09% 19.30% 18.14% 17.25% 16.12% 8.79% -
Total Cost 492,836 495,053 471,177 448,207 445,533 459,858 497,374 -0.60%
-
Net Worth 328,929 252,409 319,229 311,408 312,529 253,267 299,481 6.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,325 5,061 5,061 5,061 5,061 27,888 27,888 -62.84%
Div Payout % 30.32% 28.59% 27.47% 32.74% 38.24% 190.32% 145.76% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 328,929 252,409 319,229 311,408 312,529 253,267 299,481 6.45%
NOSH 126,511 126,204 126,678 126,588 126,530 126,633 126,363 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.52% 4.80% 5.73% 5.31% 4.88% 5.07% 5.09% -
ROE 6.34% 7.01% 5.77% 4.96% 4.24% 5.79% 6.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 412.31 412.03 394.57 373.91 370.18 382.52 414.72 -0.38%
EPS 16.49 14.03 14.54 12.21 10.46 11.57 15.14 5.86%
DPS 5.00 4.00 4.00 4.00 4.00 22.00 22.00 -62.79%
NAPS 2.60 2.00 2.52 2.46 2.47 2.00 2.37 6.37%
Adjusted Per Share Value based on latest NOSH - 126,588
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 331.34 330.30 317.50 300.66 297.52 307.69 332.88 -0.30%
EPS 13.25 11.25 11.70 9.82 8.41 9.31 12.15 5.95%
DPS 4.02 3.21 3.21 3.21 3.21 17.72 17.72 -62.83%
NAPS 2.0894 1.6033 2.0278 1.9781 1.9852 1.6088 1.9023 6.46%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.74 1.72 1.64 1.70 1.77 1.81 -
P/RPS 0.43 0.42 0.44 0.44 0.46 0.46 0.44 -1.52%
P/EPS 10.67 12.40 11.83 13.43 16.25 15.30 11.95 -7.28%
EY 9.37 8.06 8.46 7.45 6.15 6.54 8.37 7.82%
DY 2.84 2.30 2.33 2.44 2.35 12.43 12.15 -62.08%
P/NAPS 0.68 0.87 0.68 0.67 0.69 0.89 0.76 -7.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 -
Price 2.11 1.70 1.80 1.63 1.88 1.75 1.85 -
P/RPS 0.51 0.41 0.46 0.44 0.51 0.46 0.45 8.71%
P/EPS 12.79 12.12 12.38 13.35 17.97 15.12 12.22 3.08%
EY 7.82 8.25 8.08 7.49 5.56 6.61 8.18 -2.95%
DY 2.37 2.35 2.22 2.45 2.13 12.57 11.89 -65.91%
P/NAPS 0.81 0.85 0.71 0.66 0.76 0.88 0.78 2.55%

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