[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -8.6%
YoY- -72.28%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 611,813 508,493 419,135 446,232 412,494 395,702 380,267 8.24%
PBT 73,374 67,257 46,876 18,148 46,942 29,349 23,095 21.23%
Tax -13,002 -13,938 -7,928 -6,831 -9,080 -6,879 -4,741 18.30%
NP 60,372 53,319 38,948 11,317 37,862 22,470 18,354 21.93%
-
NP to SH 55,779 46,663 30,369 7,444 26,858 14,887 11,118 30.82%
-
Tax Rate 17.72% 20.72% 16.91% 37.64% 19.34% 23.44% 20.53% -
Total Cost 551,441 455,174 380,187 434,915 374,632 373,232 361,913 7.26%
-
Net Worth 463,482 450,002 355,448 365,272 332,407 318,736 300,452 7.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 27,808 - 12,471 7,557 13,902 5,059 27,890 -0.04%
Div Payout % 49.86% - 41.07% 101.52% 51.76% 33.98% 250.86% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 463,482 450,002 355,448 365,272 332,407 318,736 300,452 7.48%
NOSH 157,430 157,430 124,718 125,956 126,390 126,482 126,773 3.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.87% 10.49% 9.29% 2.54% 9.18% 5.68% 4.83% -
ROE 12.03% 10.37% 8.54% 2.04% 8.08% 4.67% 3.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 396.01 328.82 336.06 354.28 326.36 312.85 299.96 4.73%
EPS 36.10 30.18 24.35 5.91 21.25 11.77 8.77 26.58%
DPS 18.00 0.00 10.00 6.00 11.00 4.00 22.00 -3.28%
NAPS 3.00 2.91 2.85 2.90 2.63 2.52 2.37 4.00%
Adjusted Per Share Value based on latest NOSH - 124,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 388.63 323.00 266.24 283.45 262.02 251.35 241.55 8.24%
EPS 35.43 29.64 19.29 4.73 17.06 9.46 7.06 30.83%
DPS 17.66 0.00 7.92 4.80 8.83 3.21 17.72 -0.05%
NAPS 2.9441 2.8584 2.2578 2.3202 2.1115 2.0246 1.9085 7.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.06 3.60 2.03 1.73 2.20 1.72 1.81 -
P/RPS 1.03 1.09 0.60 0.49 0.67 0.55 0.60 9.41%
P/EPS 11.25 11.93 8.34 29.27 10.35 14.61 20.64 -9.61%
EY 8.89 8.38 12.00 3.42 9.66 6.84 4.85 10.62%
DY 4.43 0.00 4.93 3.47 5.00 2.33 12.15 -15.47%
P/NAPS 1.35 1.24 0.71 0.60 0.84 0.68 0.76 10.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 26/11/12 -
Price 3.90 3.75 2.04 1.96 2.16 1.80 1.85 -
P/RPS 0.98 1.14 0.61 0.55 0.66 0.58 0.62 7.92%
P/EPS 10.80 12.43 8.38 33.16 10.16 15.29 21.09 -10.55%
EY 9.26 8.05 11.94 3.02 9.84 6.54 4.74 11.80%
DY 4.62 0.00 4.90 3.06 5.09 2.22 11.89 -14.57%
P/NAPS 1.30 1.29 0.72 0.68 0.82 0.71 0.78 8.88%

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