[TONGHER] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -21.84%
YoY- -57.42%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 602,558 531,802 514,226 536,358 617,798 244,882 218,338 18.42%
PBT 36,508 62,018 41,094 38,220 68,322 31,388 4,750 40.45%
Tax -11,848 -12,022 -7,408 -5,704 -2,758 -4,782 0 -
NP 24,660 49,996 33,686 32,516 65,564 26,606 4,750 31.57%
-
NP to SH 16,288 36,178 22,452 20,846 48,956 20,202 -1,506 -
-
Tax Rate 32.45% 19.38% 18.03% 14.92% 4.04% 15.24% 0.00% -
Total Cost 577,898 481,806 480,540 503,842 552,234 218,276 213,588 18.03%
-
Net Worth 352,275 328,661 310,990 303,053 306,770 284,050 271,845 4.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 15,151 12,640 10,113 55,792 20,366 12,737 12,762 2.89%
Div Payout % 93.02% 34.94% 45.05% 267.64% 41.60% 63.05% 0.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 352,275 328,661 310,990 303,053 306,770 284,050 271,845 4.41%
NOSH 126,263 126,408 126,418 126,800 127,290 127,377 127,627 -0.17%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.09% 9.40% 6.55% 6.06% 10.61% 10.86% 2.18% -
ROE 4.62% 11.01% 7.22% 6.88% 15.96% 7.11% -0.55% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 477.22 420.70 406.76 422.99 485.34 192.25 171.07 18.63%
EPS 12.90 28.62 17.76 16.44 38.46 15.86 -1.18 -
DPS 12.00 10.00 8.00 44.00 16.00 10.00 10.00 3.08%
NAPS 2.79 2.60 2.46 2.39 2.41 2.23 2.13 4.59%
Adjusted Per Share Value based on latest NOSH - 126,858
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 382.75 337.80 326.64 340.70 392.43 155.55 138.69 18.42%
EPS 10.35 22.98 14.26 13.24 31.10 12.83 -0.96 -
DPS 9.62 8.03 6.42 35.44 12.94 8.09 8.11 2.88%
NAPS 2.2377 2.0877 1.9754 1.925 1.9486 1.8043 1.7268 4.41%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.92 1.94 1.64 2.09 2.40 1.72 1.95 -
P/RPS 0.40 0.46 0.40 0.49 0.49 0.89 1.14 -16.01%
P/EPS 14.88 6.78 9.23 12.71 6.24 10.84 -165.25 -
EY 6.72 14.75 10.83 7.87 16.02 9.22 -0.61 -
DY 6.25 5.15 4.88 21.05 6.67 5.81 5.13 3.34%
P/NAPS 0.69 0.75 0.67 0.87 1.00 0.77 0.92 -4.67%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 28/08/13 29/08/12 22/08/11 17/08/10 28/08/09 -
Price 2.00 2.00 1.63 1.91 1.95 1.92 1.99 -
P/RPS 0.42 0.48 0.40 0.45 0.40 1.00 1.16 -15.56%
P/EPS 15.50 6.99 9.18 11.62 5.07 12.11 -168.64 -
EY 6.45 14.31 10.90 8.61 19.72 8.26 -0.59 -
DY 6.00 5.00 4.91 23.04 8.21 5.21 5.03 2.98%
P/NAPS 0.72 0.77 0.66 0.80 0.81 0.86 0.93 -4.17%

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