[TONGHER] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 91.25%
YoY- 60.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 627,356 569,744 635,312 534,276 527,784 591,804 573,248 1.51%
PBT 110,420 88,316 57,420 58,920 38,604 45,124 63,588 9.62%
Tax -21,420 -12,448 -13,004 -12,048 -7,092 -6,892 6,648 -
NP 89,000 75,868 44,416 46,872 31,512 38,232 70,236 4.02%
-
NP to SH 77,824 65,936 29,372 33,652 21,004 26,672 52,100 6.91%
-
Tax Rate 19.40% 14.09% 22.65% 20.45% 18.37% 15.27% -10.45% -
Total Cost 538,356 493,876 590,896 487,404 496,272 553,572 503,012 1.13%
-
Net Worth 456,188 349,395 358,934 328,929 312,529 324,526 303,025 7.04%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 123,712 49,913 30,332 25,302 20,244 111,555 40,742 20.31%
Div Payout % 158.96% 75.70% 103.27% 75.19% 96.39% 418.25% 78.20% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 456,188 349,395 358,934 328,929 312,529 324,526 303,025 7.04%
NOSH 157,430 124,784 126,385 126,511 126,530 126,768 127,321 3.59%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.19% 13.32% 6.99% 8.77% 5.97% 6.46% 12.25% -
ROE 17.06% 18.87% 8.18% 10.23% 6.72% 8.22% 17.19% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 405.69 456.58 502.68 422.31 417.12 466.84 450.24 -1.71%
EPS 50.32 52.84 23.24 26.60 16.60 21.04 40.92 3.50%
DPS 80.00 40.00 24.00 20.00 16.00 88.00 32.00 16.48%
NAPS 2.95 2.80 2.84 2.60 2.47 2.56 2.38 3.63%
Adjusted Per Share Value based on latest NOSH - 126,511
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 398.50 361.90 403.55 339.37 335.25 375.92 364.13 1.51%
EPS 49.43 41.88 18.66 21.38 13.34 16.94 33.09 6.91%
DPS 78.58 31.71 19.27 16.07 12.86 70.86 25.88 20.31%
NAPS 2.8977 2.2194 2.28 2.0894 1.9852 2.0614 1.9248 7.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.11 1.95 2.08 1.76 1.70 2.39 2.55 -
P/RPS 0.77 0.43 0.41 0.42 0.41 0.51 0.57 5.13%
P/EPS 6.18 3.69 8.95 6.62 10.24 11.36 6.23 -0.13%
EY 16.18 27.10 11.17 15.11 9.76 8.80 16.05 0.13%
DY 25.72 20.51 11.54 11.36 9.41 36.82 12.55 12.69%
P/NAPS 1.05 0.70 0.73 0.68 0.69 0.93 1.07 -0.31%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 -
Price 3.67 2.05 2.10 2.11 1.88 2.43 2.45 -
P/RPS 0.90 0.45 0.42 0.50 0.45 0.52 0.54 8.87%
P/EPS 7.29 3.88 9.04 7.93 11.33 11.55 5.99 3.32%
EY 13.71 25.78 11.07 12.61 8.83 8.66 16.70 -3.23%
DY 21.80 19.51 11.43 9.48 8.51 36.21 13.06 8.90%
P/NAPS 1.24 0.73 0.74 0.81 0.76 0.95 1.03 3.13%

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