[TONGHER] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -11.35%
YoY- 20.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 573,426 599,085 562,440 519,999 484,398 601,065 344,279 8.86%
PBT 66,400 11,721 50,955 30,841 29,257 48,127 36,167 10.64%
Tax -11,215 -9,093 -9,092 -6,111 -4,717 -941 -4,421 16.76%
NP 55,185 2,628 41,863 24,730 24,540 47,186 31,746 9.64%
-
NP to SH 45,231 -3,109 30,206 17,596 14,654 36,554 25,387 10.09%
-
Tax Rate 16.89% 77.58% 17.84% 19.81% 16.12% 1.96% 12.22% -
Total Cost 518,241 596,457 520,577 495,269 459,858 553,879 312,533 8.78%
-
Net Worth 367,396 352,437 342,592 319,914 305,436 321,930 294,272 3.76%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 13,121 7,552 7,585 5,057 27,882 10,179 6,369 12.78%
Div Payout % 29.01% 0.00% 25.11% 28.74% 190.27% 27.85% 25.09% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 367,396 352,437 342,592 319,914 305,436 321,930 294,272 3.76%
NOSH 157,430 125,870 126,417 126,448 126,737 127,245 127,390 3.58%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 9.62% 0.44% 7.44% 4.76% 5.07% 7.85% 9.22% -
ROE 12.31% -0.88% 8.82% 5.50% 4.80% 11.35% 8.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 437.02 475.95 444.91 411.23 382.21 472.37 270.25 8.33%
EPS 34.47 -2.47 23.89 13.91 11.56 28.73 19.93 9.55%
DPS 10.00 6.00 6.00 4.00 22.00 8.00 5.00 12.23%
NAPS 2.80 2.80 2.71 2.53 2.41 2.53 2.31 3.25%
Adjusted Per Share Value based on latest NOSH - 126,204
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 364.24 380.54 357.26 330.30 307.69 381.80 218.69 8.86%
EPS 28.73 -1.97 19.19 11.18 9.31 23.22 16.13 10.08%
DPS 8.33 4.80 4.82 3.21 17.71 6.47 4.05 12.75%
NAPS 2.3337 2.2387 2.1762 2.0321 1.9401 2.0449 1.8692 3.76%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.04 2.02 2.02 1.74 1.77 1.96 2.60 -
P/RPS 0.47 0.42 0.45 0.42 0.46 0.41 0.96 -11.21%
P/EPS 5.92 -81.78 8.45 12.50 15.31 6.82 13.05 -12.33%
EY 16.90 -1.22 11.83 8.00 6.53 14.66 7.66 14.08%
DY 4.90 2.97 2.97 2.30 12.43 4.08 1.92 16.88%
P/NAPS 0.73 0.72 0.75 0.69 0.73 0.77 1.13 -7.01%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 25/02/15 27/02/14 27/02/13 27/02/12 28/02/11 -
Price 2.16 1.97 2.25 1.70 1.75 2.14 2.32 -
P/RPS 0.49 0.41 0.51 0.41 0.46 0.45 0.86 -8.94%
P/EPS 6.27 -79.76 9.42 12.22 15.14 7.45 11.64 -9.78%
EY 15.96 -1.25 10.62 8.19 6.61 13.42 8.59 10.86%
DY 4.63 3.05 2.67 2.35 12.57 3.74 2.16 13.53%
P/NAPS 0.77 0.70 0.83 0.67 0.73 0.85 1.00 -4.25%

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