[TONGHER] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 128.25%
YoY- 1554.84%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 662,784 620,729 587,829 573,426 571,988 573,475 582,693 8.95%
PBT 86,781 76,396 71,926 66,400 40,449 27,987 19,445 170.82%
Tax -17,225 -15,842 -13,458 -11,215 -10,190 -7,967 -8,954 54.61%
NP 69,556 60,554 58,468 55,185 30,259 20,020 10,491 252.51%
-
NP to SH 61,525 51,626 48,203 45,231 19,816 13,027 6,032 369.65%
-
Tax Rate 19.85% 20.74% 18.71% 16.89% 25.19% 28.47% 46.05% -
Total Cost 593,228 560,175 529,361 518,241 541,729 553,455 572,202 2.43%
-
Net Worth 450,002 434,538 456,188 367,396 355,607 346,766 349,395 18.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 44,049 44,049 44,049 25,599 12,478 12,478 12,478 131.66%
Div Payout % 71.60% 85.32% 91.38% 56.60% 62.97% 95.79% 206.87% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 450,002 434,538 456,188 367,396 355,607 346,766 349,395 18.35%
NOSH 157,430 157,430 157,430 157,430 124,774 124,736 124,784 16.74%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.49% 9.76% 9.95% 9.62% 5.29% 3.49% 1.80% -
ROE 13.67% 11.88% 10.57% 12.31% 5.57% 3.76% 1.73% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 428.60 401.40 380.13 437.02 458.42 459.75 466.96 -5.54%
EPS 39.79 33.38 31.17 34.47 15.88 10.44 4.83 307.37%
DPS 28.49 28.49 28.49 19.51 10.00 10.00 10.00 100.84%
NAPS 2.91 2.81 2.95 2.80 2.85 2.78 2.80 2.59%
Adjusted Per Share Value based on latest NOSH - 157,430
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 421.00 394.29 373.39 364.24 363.33 364.27 370.13 8.95%
EPS 39.08 32.79 30.62 28.73 12.59 8.27 3.83 369.77%
DPS 27.98 27.98 27.98 16.26 7.93 7.93 7.93 131.58%
NAPS 2.8584 2.7602 2.8977 2.3337 2.2588 2.2027 2.2194 18.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 3.60 3.38 3.11 2.04 2.03 1.90 1.95 -
P/RPS 0.84 0.84 0.82 0.47 0.44 0.41 0.42 58.67%
P/EPS 9.05 10.12 9.98 5.92 12.78 18.19 40.34 -63.04%
EY 11.05 9.88 10.02 16.90 7.82 5.50 2.48 170.52%
DY 7.91 8.43 9.16 9.56 4.93 5.26 5.13 33.43%
P/NAPS 1.24 1.20 1.05 0.73 0.71 0.68 0.70 46.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 -
Price 3.75 3.59 3.67 2.16 2.04 2.00 2.05 -
P/RPS 0.87 0.89 0.97 0.49 0.45 0.44 0.44 57.46%
P/EPS 9.43 10.75 11.77 6.27 12.85 19.15 42.41 -63.26%
EY 10.61 9.30 8.49 15.96 7.79 5.22 2.36 172.14%
DY 7.60 7.93 7.76 9.03 4.90 5.00 4.88 34.32%
P/NAPS 1.29 1.28 1.24 0.77 0.72 0.72 0.73 46.11%

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