[TONGHER] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2220.81%
YoY- 124.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 682,240 800,240 627,356 569,744 635,312 534,276 527,784 4.36%
PBT 27,172 87,608 110,420 88,316 57,420 58,920 38,604 -5.68%
Tax -6,176 -15,700 -21,420 -12,448 -13,004 -12,048 -7,092 -2.27%
NP 20,996 71,908 89,000 75,868 44,416 46,872 31,512 -6.54%
-
NP to SH 18,340 66,124 77,824 65,936 29,372 33,652 21,004 -2.23%
-
Tax Rate 22.73% 17.92% 19.40% 14.09% 22.65% 20.45% 18.37% -
Total Cost 661,244 728,332 538,356 493,876 590,896 487,404 496,272 4.89%
-
Net Worth 461,814 446,623 456,188 349,395 358,934 328,929 312,529 6.72%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 74,137 111,269 123,712 49,913 30,332 25,302 20,244 24.14%
Div Payout % 404.24% 168.27% 158.96% 75.70% 103.27% 75.19% 96.39% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 461,814 446,623 456,188 349,395 358,934 328,929 312,529 6.72%
NOSH 157,430 157,430 157,430 124,784 126,385 126,511 126,530 3.70%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.08% 8.99% 14.19% 13.32% 6.99% 8.77% 5.97% -
ROE 3.97% 14.81% 17.06% 18.87% 8.18% 10.23% 6.72% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 441.71 517.82 405.69 456.58 502.68 422.31 417.12 0.95%
EPS 11.88 42.80 50.32 52.84 23.24 26.60 16.60 -5.42%
DPS 48.00 72.00 80.00 40.00 24.00 20.00 16.00 20.08%
NAPS 2.99 2.89 2.95 2.80 2.84 2.60 2.47 3.23%
Adjusted Per Share Value based on latest NOSH - 124,784
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 433.36 508.31 398.50 361.90 403.55 339.37 335.25 4.36%
EPS 11.65 42.00 49.43 41.88 18.66 21.38 13.34 -2.23%
DPS 47.09 70.68 78.58 31.71 19.27 16.07 12.86 24.13%
NAPS 2.9335 2.837 2.8977 2.2194 2.28 2.0894 1.9852 6.72%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.55 3.29 3.11 1.95 2.08 1.76 1.70 -
P/RPS 0.80 0.64 0.77 0.43 0.41 0.42 0.41 11.77%
P/EPS 29.90 7.69 6.18 3.69 8.95 6.62 10.24 19.54%
EY 3.34 13.01 16.18 27.10 11.17 15.11 9.76 -16.35%
DY 13.52 21.88 25.72 20.51 11.54 11.36 9.41 6.22%
P/NAPS 1.19 1.14 1.05 0.70 0.73 0.68 0.69 9.50%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 25/05/18 25/05/17 27/05/16 29/05/15 29/05/14 23/05/13 -
Price 3.36 3.60 3.67 2.05 2.10 2.11 1.88 -
P/RPS 0.76 0.70 0.90 0.45 0.42 0.50 0.45 9.12%
P/EPS 28.30 8.41 7.29 3.88 9.04 7.93 11.33 16.47%
EY 3.53 11.89 13.71 25.78 11.07 12.61 8.83 -14.16%
DY 14.29 20.00 21.80 19.51 11.43 9.48 8.51 9.01%
P/NAPS 1.12 1.25 1.24 0.73 0.74 0.81 0.76 6.67%

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