[TONGHER] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -44.55%
YoY- -54.98%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 792,664 645,944 551,338 602,558 531,802 514,226 536,358 6.72%
PBT 97,018 89,032 69,040 36,508 62,018 41,094 38,220 16.78%
Tax -17,872 -18,850 -9,596 -11,848 -12,022 -7,408 -5,704 20.95%
NP 79,146 70,182 59,444 24,660 49,996 33,686 32,516 15.97%
-
NP to SH 71,692 61,350 48,560 16,288 36,178 22,452 20,846 22.84%
-
Tax Rate 18.42% 21.17% 13.90% 32.45% 19.38% 18.03% 14.92% -
Total Cost 713,518 575,762 491,894 577,898 481,806 480,540 503,842 5.96%
-
Net Worth 434,128 434,538 346,857 352,275 328,661 310,990 303,053 6.17%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 55,617 61,856 24,953 15,151 12,640 10,113 55,792 -0.05%
Div Payout % 77.58% 100.82% 51.39% 93.02% 34.94% 45.05% 267.64% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 434,128 434,538 346,857 352,275 328,661 310,990 303,053 6.17%
NOSH 157,430 157,430 124,768 126,263 126,408 126,418 126,800 3.67%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.98% 10.87% 10.78% 4.09% 9.40% 6.55% 6.06% -
ROE 16.51% 14.12% 14.00% 4.62% 11.01% 7.22% 6.88% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 513.07 417.71 441.89 477.22 420.70 406.76 422.99 3.26%
EPS 46.40 39.68 38.92 12.90 28.62 17.76 16.44 18.86%
DPS 36.00 40.00 20.00 12.00 10.00 8.00 44.00 -3.28%
NAPS 2.81 2.81 2.78 2.79 2.60 2.46 2.39 2.73%
Adjusted Per Share Value based on latest NOSH - 127,142
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 503.50 410.31 350.21 382.75 337.80 326.64 340.70 6.72%
EPS 45.54 38.97 30.85 10.35 22.98 14.26 13.24 22.85%
DPS 35.33 39.29 15.85 9.62 8.03 6.42 35.44 -0.05%
NAPS 2.7576 2.7602 2.2032 2.2377 2.0877 1.9754 1.925 6.17%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.40 3.38 1.90 1.92 1.94 1.64 2.09 -
P/RPS 0.66 0.81 0.43 0.40 0.46 0.40 0.49 5.08%
P/EPS 7.33 8.52 4.88 14.88 6.78 9.23 12.71 -8.76%
EY 13.65 11.74 20.48 6.72 14.75 10.83 7.87 9.60%
DY 10.59 11.83 10.53 6.25 5.15 4.88 21.05 -10.81%
P/NAPS 1.21 1.20 0.68 0.69 0.75 0.67 0.87 5.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 -
Price 3.58 3.59 2.00 2.00 2.00 1.63 1.91 -
P/RPS 0.70 0.86 0.45 0.42 0.48 0.40 0.45 7.63%
P/EPS 7.71 9.05 5.14 15.50 6.99 9.18 11.62 -6.60%
EY 12.96 11.05 19.46 6.45 14.31 10.90 8.61 7.05%
DY 10.06 11.14 10.00 6.00 5.00 4.91 23.04 -12.89%
P/NAPS 1.27 1.28 0.72 0.72 0.77 0.66 0.80 8.00%

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