[TONGHER] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.67%
YoY- -56.16%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 519,999 499,833 473,332 468,393 484,398 524,058 560,345 -4.84%
PBT 30,831 35,511 30,694 27,627 29,257 29,257 33,076 -4.56%
Tax -5,885 -6,855 -5,569 -4,767 -4,717 -2,573 -2,414 80.84%
NP 24,946 28,656 25,125 22,860 24,540 26,684 30,662 -12.81%
-
NP to SH 17,704 18,423 15,457 13,237 14,654 19,134 22,499 -14.73%
-
Tax Rate 19.09% 19.30% 18.14% 17.25% 16.12% 8.79% 7.30% -
Total Cost 495,053 471,177 448,207 445,533 459,858 497,374 529,683 -4.39%
-
Net Worth 252,409 319,229 311,408 312,529 253,267 299,481 303,190 -11.47%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,061 5,061 5,061 5,061 27,888 27,888 27,888 -67.84%
Div Payout % 28.59% 27.47% 32.74% 38.24% 190.32% 145.76% 123.96% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 252,409 319,229 311,408 312,529 253,267 299,481 303,190 -11.47%
NOSH 126,204 126,678 126,588 126,530 126,633 126,363 126,858 -0.34%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.80% 5.73% 5.31% 4.88% 5.07% 5.09% 5.47% -
ROE 7.01% 5.77% 4.96% 4.24% 5.79% 6.39% 7.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 412.03 394.57 373.91 370.18 382.52 414.72 441.71 -4.51%
EPS 14.03 14.54 12.21 10.46 11.57 15.14 17.74 -14.44%
DPS 4.00 4.00 4.00 4.00 22.00 22.00 22.00 -67.80%
NAPS 2.00 2.52 2.46 2.47 2.00 2.37 2.39 -11.16%
Adjusted Per Share Value based on latest NOSH - 126,530
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 330.30 317.50 300.66 297.52 307.69 332.88 355.93 -4.84%
EPS 11.25 11.70 9.82 8.41 9.31 12.15 14.29 -14.70%
DPS 3.21 3.21 3.21 3.21 17.72 17.72 17.72 -67.88%
NAPS 1.6033 2.0278 1.9781 1.9852 1.6088 1.9023 1.9259 -11.47%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.74 1.72 1.64 1.70 1.77 1.81 2.09 -
P/RPS 0.42 0.44 0.44 0.46 0.46 0.44 0.47 -7.20%
P/EPS 12.40 11.83 13.43 16.25 15.30 11.95 11.78 3.46%
EY 8.06 8.46 7.45 6.15 6.54 8.37 8.49 -3.39%
DY 2.30 2.33 2.44 2.35 12.43 12.15 10.53 -63.63%
P/NAPS 0.87 0.68 0.67 0.69 0.89 0.76 0.87 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 -
Price 1.70 1.80 1.63 1.88 1.75 1.85 1.91 -
P/RPS 0.41 0.46 0.44 0.51 0.46 0.45 0.43 -3.11%
P/EPS 12.12 12.38 13.35 17.97 15.12 12.22 10.77 8.16%
EY 8.25 8.08 7.49 5.56 6.61 8.18 9.29 -7.58%
DY 2.35 2.22 2.45 2.13 12.57 11.89 11.52 -65.24%
P/NAPS 0.85 0.71 0.66 0.76 0.88 0.78 0.80 4.11%

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