[TONGHER] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -81.76%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 158,828 133,569 131,946 147,951 143,312 58,880 64,278 16.26%
PBT 14,355 14,730 9,651 11,281 15,897 5,679 1,994 38.93%
Tax -3,251 -3,012 -1,773 -1,723 1,662 -938 0 -
NP 11,104 11,718 7,878 9,558 17,559 4,741 1,994 33.11%
-
NP to SH 7,343 8,413 5,251 6,668 13,025 3,750 116 99.57%
-
Tax Rate 22.65% 20.45% 18.37% 15.27% -10.45% 16.52% 0.00% -
Total Cost 147,724 121,851 124,068 138,393 125,753 54,139 62,284 15.47%
-
Net Worth 358,934 328,929 312,529 324,526 303,025 284,438 282,266 4.08%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,583 6,325 5,061 27,888 10,185 6,377 6,444 2.74%
Div Payout % 103.27% 75.19% 96.39% 418.25% 78.20% 170.07% 5,555.56% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 358,934 328,929 312,529 324,526 303,025 284,438 282,266 4.08%
NOSH 126,385 126,511 126,530 126,768 127,321 127,551 128,888 -0.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 6.99% 8.77% 5.97% 6.46% 12.25% 8.05% 3.10% -
ROE 2.05% 2.56% 1.68% 2.05% 4.30% 1.32% 0.04% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 125.67 105.58 104.28 116.71 112.56 46.16 49.87 16.64%
EPS 5.81 6.65 4.15 5.26 10.23 2.94 0.09 100.22%
DPS 6.00 5.00 4.00 22.00 8.00 5.00 5.00 3.08%
NAPS 2.84 2.60 2.47 2.56 2.38 2.23 2.19 4.42%
Adjusted Per Share Value based on latest NOSH - 126,768
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 100.89 84.84 83.81 93.98 91.03 37.40 40.83 16.26%
EPS 4.66 5.34 3.34 4.24 8.27 2.38 0.07 101.25%
DPS 4.82 4.02 3.21 17.72 6.47 4.05 4.09 2.77%
NAPS 2.28 2.0894 1.9852 2.0614 1.9248 1.8068 1.793 4.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.08 1.76 1.70 2.39 2.55 1.93 1.79 -
P/RPS 1.66 1.67 1.63 2.05 2.27 4.18 3.59 -12.05%
P/EPS 35.80 26.47 40.96 45.44 24.93 65.65 1,988.89 -48.79%
EY 2.79 3.78 2.44 2.20 4.01 1.52 0.05 95.42%
DY 2.88 2.84 2.35 9.21 3.14 2.59 2.79 0.53%
P/NAPS 0.73 0.68 0.69 0.93 1.07 0.87 0.82 -1.91%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 31/05/10 15/05/09 -
Price 2.10 2.11 1.88 2.43 2.45 1.75 1.96 -
P/RPS 1.67 2.00 1.80 2.08 2.18 3.79 3.93 -13.28%
P/EPS 36.14 31.73 45.30 46.20 23.95 59.52 2,177.78 -49.47%
EY 2.77 3.15 2.21 2.16 4.18 1.68 0.05 95.18%
DY 2.86 2.37 2.13 9.05 3.27 2.86 2.55 1.92%
P/NAPS 0.74 0.81 0.76 0.95 1.03 0.78 0.89 -3.02%

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