[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 47.29%
YoY- 198.13%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 328,510 396,332 322,972 275,669 301,279 265,901 257,113 4.16%
PBT 15,764 48,509 44,516 34,520 18,254 31,009 20,547 -4.31%
Tax -3,077 -8,936 -9,425 -4,798 -5,924 -6,011 -3,704 -3.04%
NP 12,687 39,573 35,091 29,722 12,330 24,998 16,843 -4.61%
-
NP to SH 11,181 35,846 30,675 24,280 8,144 18,089 11,226 -0.06%
-
Tax Rate 19.52% 18.42% 21.17% 13.90% 32.45% 19.38% 18.03% -
Total Cost 315,823 356,759 287,881 245,947 288,949 240,903 240,270 4.66%
-
Net Worth 460,269 434,128 434,538 346,857 352,275 328,661 310,990 6.74%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 18,534 27,808 30,928 12,476 7,575 6,320 5,056 24.16%
Div Payout % 165.77% 77.58% 100.82% 51.39% 93.02% 34.94% 45.05% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 460,269 434,128 434,538 346,857 352,275 328,661 310,990 6.74%
NOSH 157,430 157,430 157,430 124,768 126,263 126,408 126,418 3.72%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.86% 9.98% 10.87% 10.78% 4.09% 9.40% 6.55% -
ROE 2.43% 8.26% 7.06% 7.00% 2.31% 5.50% 3.61% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 212.69 256.54 208.85 220.94 238.61 210.35 203.38 0.74%
EPS 7.24 23.20 19.84 19.46 6.45 14.31 8.88 -3.34%
DPS 12.00 18.00 20.00 10.00 6.00 5.00 4.00 20.08%
NAPS 2.98 2.81 2.81 2.78 2.79 2.60 2.46 3.24%
Adjusted Per Share Value based on latest NOSH - 124,736
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 208.67 251.75 205.15 175.11 191.37 168.90 163.32 4.16%
EPS 7.10 22.77 19.48 15.42 5.17 11.49 7.13 -0.07%
DPS 11.77 17.66 19.65 7.93 4.81 4.01 3.21 24.16%
NAPS 2.9236 2.7576 2.7602 2.2032 2.2377 2.0877 1.9754 6.74%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.68 3.40 3.38 1.90 1.92 1.94 1.64 -
P/RPS 1.26 1.33 1.62 0.86 0.80 0.92 0.81 7.63%
P/EPS 37.02 14.65 17.04 9.76 29.77 13.56 18.47 12.28%
EY 2.70 6.82 5.87 10.24 3.36 7.38 5.41 -10.93%
DY 4.48 5.29 5.92 5.26 3.13 2.58 2.44 10.65%
P/NAPS 0.90 1.21 1.20 0.68 0.69 0.75 0.67 5.03%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 27/08/18 29/08/17 29/08/16 27/08/15 28/08/14 28/08/13 -
Price 2.55 3.58 3.59 2.00 2.00 2.00 1.63 -
P/RPS 1.20 1.40 1.72 0.91 0.84 0.95 0.80 6.98%
P/EPS 35.23 15.43 18.10 10.28 31.01 13.98 18.36 11.46%
EY 2.84 6.48 5.53 9.73 3.23 7.16 5.45 -10.28%
DY 4.71 5.03 5.57 5.00 3.00 2.50 2.45 11.50%
P/NAPS 0.86 1.27 1.28 0.72 0.72 0.77 0.66 4.50%

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