[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 32.61%
YoY- 33.9%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 419,135 446,232 412,494 395,702 380,267 457,274 218,642 11.44%
PBT 46,876 18,148 46,942 29,349 23,095 41,965 26,388 10.04%
Tax -7,928 -6,831 -9,080 -6,879 -4,741 -3,109 -3,537 14.38%
NP 38,948 11,317 37,862 22,470 18,354 38,856 22,851 9.28%
-
NP to SH 30,369 7,444 26,858 14,887 11,118 28,538 18,472 8.63%
-
Tax Rate 16.91% 37.64% 19.34% 23.44% 20.53% 7.41% 13.40% -
Total Cost 380,187 434,915 374,632 373,232 361,913 418,418 195,791 11.68%
-
Net Worth 355,448 365,272 332,407 318,736 300,452 314,261 291,730 3.34%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 12,471 7,557 13,902 5,059 27,890 10,178 6,369 11.83%
Div Payout % 41.07% 101.52% 51.76% 33.98% 250.86% 35.67% 34.48% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 355,448 365,272 332,407 318,736 300,452 314,261 291,730 3.34%
NOSH 124,718 125,956 126,390 126,482 126,773 127,231 127,393 -0.35%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.29% 2.54% 9.18% 5.68% 4.83% 8.50% 10.45% -
ROE 8.54% 2.04% 8.08% 4.67% 3.70% 9.08% 6.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 336.06 354.28 326.36 312.85 299.96 359.40 171.63 11.83%
EPS 24.35 5.91 21.25 11.77 8.77 22.43 14.50 9.01%
DPS 10.00 6.00 11.00 4.00 22.00 8.00 5.00 12.23%
NAPS 2.85 2.90 2.63 2.52 2.37 2.47 2.29 3.70%
Adjusted Per Share Value based on latest NOSH - 126,678
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 266.24 283.45 262.02 251.35 241.55 290.46 138.88 11.44%
EPS 19.29 4.73 17.06 9.46 7.06 18.13 11.73 8.63%
DPS 7.92 4.80 8.83 3.21 17.72 6.47 4.05 11.81%
NAPS 2.2578 2.3202 2.1115 2.0246 1.9085 1.9962 1.8531 3.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.03 1.73 2.20 1.72 1.81 1.90 1.75 -
P/RPS 0.60 0.49 0.67 0.55 0.60 0.53 1.02 -8.45%
P/EPS 8.34 29.27 10.35 14.61 20.64 8.47 12.07 -5.96%
EY 12.00 3.42 9.66 6.84 4.85 11.81 8.29 6.35%
DY 4.93 3.47 5.00 2.33 12.15 4.21 2.86 9.49%
P/NAPS 0.71 0.60 0.84 0.68 0.76 0.77 0.76 -1.12%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 26/11/15 27/11/14 27/11/13 26/11/12 29/11/11 28/02/11 -
Price 2.04 1.96 2.16 1.80 1.85 2.04 2.32 -
P/RPS 0.61 0.55 0.66 0.58 0.62 0.57 1.35 -12.39%
P/EPS 8.38 33.16 10.16 15.29 21.09 9.09 16.00 -10.20%
EY 11.94 3.02 9.84 6.54 4.74 11.00 6.25 11.38%
DY 4.90 3.06 5.09 2.22 11.89 3.92 2.16 14.61%
P/NAPS 0.72 0.68 0.82 0.71 0.78 0.83 1.01 -5.47%

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