[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 6.67%
YoY- -61.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 446,232 412,494 395,702 380,267 457,274 218,642 157,637 18.92%
PBT 18,148 46,942 29,349 23,095 41,965 26,388 6,297 19.28%
Tax -6,831 -9,080 -6,879 -4,741 -3,109 -3,537 67 -
NP 11,317 37,862 22,470 18,354 38,856 22,851 6,364 10.06%
-
NP to SH 7,444 26,858 14,887 11,118 28,538 18,472 2,784 17.80%
-
Tax Rate 37.64% 19.34% 23.44% 20.53% 7.41% 13.40% -1.06% -
Total Cost 434,915 374,632 373,232 361,913 418,418 195,791 151,273 19.23%
-
Net Worth 365,272 332,407 318,736 300,452 314,261 291,730 274,586 4.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,557 13,902 5,059 27,890 10,178 6,369 6,356 2.92%
Div Payout % 101.52% 51.76% 33.98% 250.86% 35.67% 34.48% 228.31% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 365,272 332,407 318,736 300,452 314,261 291,730 274,586 4.86%
NOSH 125,956 126,390 126,482 126,773 127,231 127,393 127,123 -0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.54% 9.18% 5.68% 4.83% 8.50% 10.45% 4.04% -
ROE 2.04% 8.08% 4.67% 3.70% 9.08% 6.33% 1.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 354.28 326.36 312.85 299.96 359.40 171.63 124.00 19.11%
EPS 5.91 21.25 11.77 8.77 22.43 14.50 2.18 18.07%
DPS 6.00 11.00 4.00 22.00 8.00 5.00 5.00 3.08%
NAPS 2.90 2.63 2.52 2.37 2.47 2.29 2.16 5.03%
Adjusted Per Share Value based on latest NOSH - 126,363
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 283.45 262.02 251.35 241.55 290.46 138.88 100.13 18.92%
EPS 4.73 17.06 9.46 7.06 18.13 11.73 1.77 17.79%
DPS 4.80 8.83 3.21 17.72 6.47 4.05 4.04 2.91%
NAPS 2.3202 2.1115 2.0246 1.9085 1.9962 1.8531 1.7442 4.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.73 2.20 1.72 1.81 1.90 1.75 1.81 -
P/RPS 0.49 0.67 0.55 0.60 0.53 1.02 1.46 -16.62%
P/EPS 29.27 10.35 14.61 20.64 8.47 12.07 82.65 -15.88%
EY 3.42 9.66 6.84 4.85 11.81 8.29 1.21 18.89%
DY 3.47 5.00 2.33 12.15 4.21 2.86 2.76 3.88%
P/NAPS 0.60 0.84 0.68 0.76 0.77 0.76 0.84 -5.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 26/11/12 29/11/11 28/02/11 25/11/09 -
Price 1.96 2.16 1.80 1.85 2.04 2.32 1.69 -
P/RPS 0.55 0.66 0.58 0.62 0.57 1.35 1.36 -13.99%
P/EPS 33.16 10.16 15.29 21.09 9.09 16.00 77.17 -13.12%
EY 3.02 9.84 6.54 4.74 11.00 6.25 1.30 15.07%
DY 3.06 5.09 2.22 11.89 3.92 2.16 2.96 0.55%
P/NAPS 0.68 0.82 0.71 0.78 0.83 1.01 0.78 -2.25%

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