[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 113.79%
YoY- 7.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 275,669 301,279 265,901 257,113 268,179 308,899 122,441 14.46%
PBT 34,520 18,254 31,009 20,547 19,110 34,161 15,694 14.02%
Tax -4,798 -5,924 -6,011 -3,704 -2,852 -1,379 -2,391 12.29%
NP 29,722 12,330 24,998 16,843 16,258 32,782 13,303 14.32%
-
NP to SH 24,280 8,144 18,089 11,226 10,423 24,478 10,101 15.72%
-
Tax Rate 13.90% 32.45% 19.38% 18.03% 14.92% 4.04% 15.24% -
Total Cost 245,947 288,949 240,903 240,270 251,921 276,117 109,138 14.48%
-
Net Worth 346,857 352,275 328,661 310,990 303,053 306,770 284,050 3.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,476 7,575 6,320 5,056 27,896 10,183 6,368 11.84%
Div Payout % 51.39% 93.02% 34.94% 45.05% 267.64% 41.60% 63.05% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 346,857 352,275 328,661 310,990 303,053 306,770 284,050 3.38%
NOSH 124,768 126,263 126,408 126,418 126,800 127,290 127,377 -0.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.78% 4.09% 9.40% 6.55% 6.06% 10.61% 10.86% -
ROE 7.00% 2.31% 5.50% 3.61% 3.44% 7.98% 3.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 220.94 238.61 210.35 203.38 211.50 242.67 96.12 14.86%
EPS 19.46 6.45 14.31 8.88 8.22 19.23 7.93 16.12%
DPS 10.00 6.00 5.00 4.00 22.00 8.00 5.00 12.23%
NAPS 2.78 2.79 2.60 2.46 2.39 2.41 2.23 3.73%
Adjusted Per Share Value based on latest NOSH - 126,588
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 175.11 191.37 168.90 163.32 170.35 196.21 77.77 14.47%
EPS 15.42 5.17 11.49 7.13 6.62 15.55 6.42 15.70%
DPS 7.93 4.81 4.01 3.21 17.72 6.47 4.05 11.83%
NAPS 2.2032 2.2377 2.0877 1.9754 1.925 1.9486 1.8043 3.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.90 1.92 1.94 1.64 2.09 2.40 1.72 -
P/RPS 0.86 0.80 0.92 0.81 0.99 0.99 1.79 -11.49%
P/EPS 9.76 29.77 13.56 18.47 25.43 12.48 21.69 -12.45%
EY 10.24 3.36 7.38 5.41 3.93 8.01 4.61 14.21%
DY 5.26 3.13 2.58 2.44 10.53 3.33 2.91 10.35%
P/NAPS 0.68 0.69 0.75 0.67 0.87 1.00 0.77 -2.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 22/08/11 17/08/10 -
Price 2.00 2.00 2.00 1.63 1.91 1.95 1.92 -
P/RPS 0.91 0.84 0.95 0.80 0.90 0.80 2.00 -12.28%
P/EPS 10.28 31.01 13.98 18.36 23.24 10.14 24.21 -13.29%
EY 9.73 3.23 7.16 5.45 4.30 9.86 4.13 15.33%
DY 5.00 3.00 2.50 2.45 11.52 4.10 2.60 11.50%
P/NAPS 0.72 0.72 0.77 0.66 0.80 0.81 0.86 -2.91%

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