[TONGHER] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -26.35%
YoY- 198.13%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 657,020 792,664 645,944 551,338 602,558 531,802 514,226 4.16%
PBT 31,528 97,018 89,032 69,040 36,508 62,018 41,094 -4.31%
Tax -6,154 -17,872 -18,850 -9,596 -11,848 -12,022 -7,408 -3.04%
NP 25,374 79,146 70,182 59,444 24,660 49,996 33,686 -4.61%
-
NP to SH 22,362 71,692 61,350 48,560 16,288 36,178 22,452 -0.06%
-
Tax Rate 19.52% 18.42% 21.17% 13.90% 32.45% 19.38% 18.03% -
Total Cost 631,646 713,518 575,762 491,894 577,898 481,806 480,540 4.66%
-
Net Worth 460,269 434,128 434,538 346,857 352,275 328,661 310,990 6.74%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 37,068 55,617 61,856 24,953 15,151 12,640 10,113 24.15%
Div Payout % 165.77% 77.58% 100.82% 51.39% 93.02% 34.94% 45.05% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 460,269 434,128 434,538 346,857 352,275 328,661 310,990 6.74%
NOSH 157,430 157,430 157,430 124,768 126,263 126,408 126,418 3.72%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.86% 9.98% 10.87% 10.78% 4.09% 9.40% 6.55% -
ROE 4.86% 16.51% 14.12% 14.00% 4.62% 11.01% 7.22% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 425.39 513.07 417.71 441.89 477.22 420.70 406.76 0.74%
EPS 14.48 46.40 39.68 38.92 12.90 28.62 17.76 -3.34%
DPS 24.00 36.00 40.00 20.00 12.00 10.00 8.00 20.08%
NAPS 2.98 2.81 2.81 2.78 2.79 2.60 2.46 3.24%
Adjusted Per Share Value based on latest NOSH - 124,736
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 417.34 503.50 410.31 350.21 382.75 337.80 326.64 4.16%
EPS 14.20 45.54 38.97 30.85 10.35 22.98 14.26 -0.07%
DPS 23.55 35.33 39.29 15.85 9.62 8.03 6.42 24.17%
NAPS 2.9236 2.7576 2.7602 2.2032 2.2377 2.0877 1.9754 6.74%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.68 3.40 3.38 1.90 1.92 1.94 1.64 -
P/RPS 0.63 0.66 0.81 0.43 0.40 0.46 0.40 7.86%
P/EPS 18.51 7.33 8.52 4.88 14.88 6.78 9.23 12.29%
EY 5.40 13.65 11.74 20.48 6.72 14.75 10.83 -10.94%
DY 8.96 10.59 11.83 10.53 6.25 5.15 4.88 10.65%
P/NAPS 0.90 1.21 1.20 0.68 0.69 0.75 0.67 5.03%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 -
Price 2.55 3.58 3.59 2.00 2.00 2.00 1.63 -
P/RPS 0.60 0.70 0.86 0.45 0.42 0.48 0.40 6.98%
P/EPS 17.61 7.71 9.05 5.14 15.50 6.99 9.18 11.46%
EY 5.68 12.96 11.05 19.46 6.45 14.31 10.90 -10.28%
DY 9.41 10.06 11.14 10.00 6.00 5.00 4.91 11.44%
P/NAPS 0.86 1.27 1.28 0.72 0.72 0.77 0.66 4.50%

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