[TONGHER] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 115.96%
YoY- -35.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 587,829 573,426 571,988 573,475 582,693 599,085 596,178 -0.93%
PBT 71,926 66,400 40,449 27,987 19,445 11,721 22,161 119.05%
Tax -13,458 -11,215 -10,190 -7,967 -8,954 -9,093 -6,843 56.90%
NP 58,468 55,185 30,259 20,020 10,491 2,628 15,318 144.03%
-
NP to SH 48,203 45,231 19,816 13,027 6,032 -3,109 10,792 170.96%
-
Tax Rate 18.71% 16.89% 25.19% 28.47% 46.05% 77.58% 30.88% -
Total Cost 529,361 518,241 541,729 553,455 572,202 596,457 580,860 -5.99%
-
Net Worth 456,188 367,396 355,607 346,766 349,395 353,027 362,500 16.54%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 44,049 25,599 12,478 12,478 12,478 7,583 7,583 222.79%
Div Payout % 91.38% 56.60% 62.97% 95.79% 206.87% 0.00% 70.27% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 456,188 367,396 355,607 346,766 349,395 353,027 362,500 16.54%
NOSH 157,430 157,430 124,774 124,736 124,784 126,081 124,999 16.60%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 9.95% 9.62% 5.29% 3.49% 1.80% 0.44% 2.57% -
ROE 10.57% 12.31% 5.57% 3.76% 1.73% -0.88% 2.98% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 380.13 437.02 458.42 459.75 466.96 475.16 476.94 -14.02%
EPS 31.17 34.47 15.88 10.44 4.83 -2.47 8.63 135.22%
DPS 28.49 19.51 10.00 10.00 10.00 6.00 6.00 182.23%
NAPS 2.95 2.80 2.85 2.78 2.80 2.80 2.90 1.14%
Adjusted Per Share Value based on latest NOSH - 124,736
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 373.39 364.24 363.33 364.27 370.13 380.54 378.69 -0.93%
EPS 30.62 28.73 12.59 8.27 3.83 -1.97 6.86 170.84%
DPS 27.98 16.26 7.93 7.93 7.93 4.82 4.82 222.65%
NAPS 2.8977 2.3337 2.2588 2.2027 2.2194 2.2424 2.3026 16.54%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.11 2.04 2.03 1.90 1.95 2.02 1.73 -
P/RPS 0.82 0.47 0.44 0.41 0.42 0.43 0.36 73.03%
P/EPS 9.98 5.92 12.78 18.19 40.34 -81.92 20.04 -37.14%
EY 10.02 16.90 7.82 5.50 2.48 -1.22 4.99 59.09%
DY 9.16 9.56 4.93 5.26 5.13 2.97 3.47 90.89%
P/NAPS 1.05 0.73 0.71 0.68 0.70 0.72 0.60 45.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 29/02/16 26/11/15 -
Price 3.67 2.16 2.04 2.00 2.05 1.97 1.96 -
P/RPS 0.97 0.49 0.45 0.44 0.44 0.41 0.41 77.45%
P/EPS 11.77 6.27 12.85 19.15 42.41 -79.89 22.70 -35.43%
EY 8.49 15.96 7.79 5.22 2.36 -1.25 4.40 54.92%
DY 7.76 9.03 4.90 5.00 4.88 3.05 3.06 85.85%
P/NAPS 1.24 0.77 0.72 0.72 0.73 0.70 0.68 49.20%

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