[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 25.08%
YoY- 307.97%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 484,754 611,813 508,493 419,135 446,232 412,494 395,702 3.43%
PBT 36,458 73,374 67,257 46,876 18,148 46,942 29,349 3.67%
Tax -18,282 -13,002 -13,938 -7,928 -6,831 -9,080 -6,879 17.68%
NP 18,176 60,372 53,319 38,948 11,317 37,862 22,470 -3.47%
-
NP to SH 15,579 55,779 46,663 30,369 7,444 26,858 14,887 0.75%
-
Tax Rate 50.15% 17.72% 20.72% 16.91% 37.64% 19.34% 23.44% -
Total Cost 466,578 551,441 455,174 380,187 434,915 374,632 373,232 3.78%
-
Net Worth 467,750 463,482 450,002 355,448 365,272 332,407 318,736 6.59%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 18,524 27,808 - 12,471 7,557 13,902 5,059 24.13%
Div Payout % 118.91% 49.86% - 41.07% 101.52% 51.76% 33.98% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 467,750 463,482 450,002 355,448 365,272 332,407 318,736 6.59%
NOSH 157,430 157,430 157,430 124,718 125,956 126,390 126,482 3.71%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.75% 9.87% 10.49% 9.29% 2.54% 9.18% 5.68% -
ROE 3.33% 12.03% 10.37% 8.54% 2.04% 8.08% 4.67% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 314.01 396.01 328.82 336.06 354.28 326.36 312.85 0.06%
EPS 10.09 36.10 30.18 24.35 5.91 21.25 11.77 -2.53%
DPS 12.00 18.00 0.00 10.00 6.00 11.00 4.00 20.08%
NAPS 3.03 3.00 2.91 2.85 2.90 2.63 2.52 3.11%
Adjusted Per Share Value based on latest NOSH - 124,774
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 307.92 388.63 323.00 266.24 283.45 262.02 251.35 3.43%
EPS 9.90 35.43 29.64 19.29 4.73 17.06 9.46 0.76%
DPS 11.77 17.66 0.00 7.92 4.80 8.83 3.21 24.16%
NAPS 2.9712 2.9441 2.8584 2.2578 2.3202 2.1115 2.0246 6.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.53 4.06 3.60 2.03 1.73 2.20 1.72 -
P/RPS 0.81 1.03 1.09 0.60 0.49 0.67 0.55 6.66%
P/EPS 25.07 11.25 11.93 8.34 29.27 10.35 14.61 9.41%
EY 3.99 8.89 8.38 12.00 3.42 9.66 6.84 -8.58%
DY 4.74 4.43 0.00 4.93 3.47 5.00 2.33 12.55%
P/NAPS 0.83 1.35 1.24 0.71 0.60 0.84 0.68 3.37%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 -
Price 2.49 3.90 3.75 2.04 1.96 2.16 1.80 -
P/RPS 0.79 0.98 1.14 0.61 0.55 0.66 0.58 5.28%
P/EPS 24.67 10.80 12.43 8.38 33.16 10.16 15.29 8.29%
EY 4.05 9.26 8.05 11.94 3.02 9.84 6.54 -7.67%
DY 4.82 4.62 0.00 4.90 3.06 5.09 2.22 13.78%
P/NAPS 0.82 1.30 1.29 0.72 0.68 0.82 0.71 2.42%

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