[TONGHER] YoY Annualized Quarter 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- 43.33%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 569,744 635,312 534,276 527,784 591,804 573,248 235,520 15.84%
PBT 88,316 57,420 58,920 38,604 45,124 63,588 22,716 25.37%
Tax -12,448 -13,004 -12,048 -7,092 -6,892 6,648 -3,752 22.10%
NP 75,868 44,416 46,872 31,512 38,232 70,236 18,964 25.96%
-
NP to SH 65,936 29,372 33,652 21,004 26,672 52,100 15,000 27.95%
-
Tax Rate 14.09% 22.65% 20.45% 18.37% 15.27% -10.45% 16.52% -
Total Cost 493,876 590,896 487,404 496,272 553,572 503,012 216,556 14.71%
-
Net Worth 349,395 358,934 328,929 312,529 324,526 303,025 284,438 3.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 49,913 30,332 25,302 20,244 111,555 40,742 25,510 11.82%
Div Payout % 75.70% 103.27% 75.19% 96.39% 418.25% 78.20% 170.07% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 349,395 358,934 328,929 312,529 324,526 303,025 284,438 3.48%
NOSH 124,784 126,385 126,511 126,530 126,768 127,321 127,551 -0.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.32% 6.99% 8.77% 5.97% 6.46% 12.25% 8.05% -
ROE 18.87% 8.18% 10.23% 6.72% 8.22% 17.19% 5.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 456.58 502.68 422.31 417.12 466.84 450.24 184.65 16.27%
EPS 52.84 23.24 26.60 16.60 21.04 40.92 11.76 28.42%
DPS 40.00 24.00 20.00 16.00 88.00 32.00 20.00 12.23%
NAPS 2.80 2.84 2.60 2.47 2.56 2.38 2.23 3.86%
Adjusted Per Share Value based on latest NOSH - 126,530
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 361.90 403.55 339.37 335.25 375.92 364.13 149.60 15.84%
EPS 41.88 18.66 21.38 13.34 16.94 33.09 9.53 27.95%
DPS 31.71 19.27 16.07 12.86 70.86 25.88 16.20 11.83%
NAPS 2.2194 2.28 2.0894 1.9852 2.0614 1.9248 1.8068 3.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.95 2.08 1.76 1.70 2.39 2.55 1.93 -
P/RPS 0.43 0.41 0.42 0.41 0.51 0.57 1.05 -13.81%
P/EPS 3.69 8.95 6.62 10.24 11.36 6.23 16.41 -22.00%
EY 27.10 11.17 15.11 9.76 8.80 16.05 6.09 28.22%
DY 20.51 11.54 11.36 9.41 36.82 12.55 10.36 12.04%
P/NAPS 0.70 0.73 0.68 0.69 0.93 1.07 0.87 -3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 31/05/10 -
Price 2.05 2.10 2.11 1.88 2.43 2.45 1.75 -
P/RPS 0.45 0.42 0.50 0.45 0.52 0.54 0.95 -11.69%
P/EPS 3.88 9.04 7.93 11.33 11.55 5.99 14.88 -20.05%
EY 25.78 11.07 12.61 8.83 8.66 16.70 6.72 25.09%
DY 19.51 11.43 9.48 8.51 36.21 13.06 11.43 9.31%
P/NAPS 0.73 0.74 0.81 0.76 0.95 1.03 0.78 -1.09%

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