[TONGHER] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -23.41%
YoY- -59.91%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 499,833 473,332 468,393 484,398 524,058 560,345 605,704 -12.01%
PBT 35,511 30,694 27,627 29,257 29,257 33,076 43,511 -12.65%
Tax -6,855 -5,569 -4,767 -4,717 -2,573 -2,414 -4,326 35.88%
NP 28,656 25,125 22,860 24,540 26,684 30,662 39,185 -18.81%
-
NP to SH 18,423 15,457 13,237 14,654 19,134 22,499 30,197 -28.04%
-
Tax Rate 19.30% 18.14% 17.25% 16.12% 8.79% 7.30% 9.94% -
Total Cost 471,177 448,207 445,533 459,858 497,374 529,683 566,519 -11.55%
-
Net Worth 319,229 311,408 312,529 253,267 299,481 303,190 324,526 -1.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,061 5,061 5,061 27,888 27,888 27,888 27,888 -67.91%
Div Payout % 27.47% 32.74% 38.24% 190.32% 145.76% 123.96% 92.36% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 319,229 311,408 312,529 253,267 299,481 303,190 324,526 -1.09%
NOSH 126,678 126,588 126,530 126,633 126,363 126,858 126,768 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.73% 5.31% 4.88% 5.07% 5.09% 5.47% 6.47% -
ROE 5.77% 4.96% 4.24% 5.79% 6.39% 7.42% 9.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 394.57 373.91 370.18 382.52 414.72 441.71 477.80 -11.96%
EPS 14.54 12.21 10.46 11.57 15.14 17.74 23.82 -28.01%
DPS 4.00 4.00 4.00 22.00 22.00 22.00 22.00 -67.87%
NAPS 2.52 2.46 2.47 2.00 2.37 2.39 2.56 -1.04%
Adjusted Per Share Value based on latest NOSH - 126,633
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 317.50 300.66 297.52 307.69 332.88 355.93 384.74 -12.00%
EPS 11.70 9.82 8.41 9.31 12.15 14.29 19.18 -28.05%
DPS 3.21 3.21 3.21 17.72 17.72 17.72 17.72 -67.95%
NAPS 2.0278 1.9781 1.9852 1.6088 1.9023 1.9259 2.0614 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.72 1.64 1.70 1.77 1.81 2.09 2.39 -
P/RPS 0.44 0.44 0.46 0.46 0.44 0.47 0.50 -8.16%
P/EPS 11.83 13.43 16.25 15.30 11.95 11.78 10.03 11.62%
EY 8.46 7.45 6.15 6.54 8.37 8.49 9.97 -10.36%
DY 2.33 2.44 2.35 12.43 12.15 10.53 9.21 -59.96%
P/NAPS 0.68 0.67 0.69 0.89 0.76 0.87 0.93 -18.82%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 -
Price 1.80 1.63 1.88 1.75 1.85 1.91 2.43 -
P/RPS 0.46 0.44 0.51 0.46 0.45 0.43 0.51 -6.64%
P/EPS 12.38 13.35 17.97 15.12 12.22 10.77 10.20 13.77%
EY 8.08 7.49 5.56 6.61 8.18 9.29 9.80 -12.06%
DY 2.22 2.45 2.13 12.57 11.89 11.52 9.05 -60.78%
P/NAPS 0.71 0.66 0.76 0.88 0.78 0.80 0.95 -17.63%

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