[TONGHER] YoY 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- -38.73%
YoY- 426.76%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 143,466 144,953 146,593 138,589 112,088 148,375 96,201 6.88%
PBT 12,356 -106 15,933 8,802 3,985 7,804 10,694 2.43%
Tax -3,130 -907 -3,069 -3,175 -1,889 -1,730 -1,146 18.21%
NP 9,226 -1,013 12,864 5,627 2,096 6,074 9,548 -0.56%
-
NP to SH 6,089 -700 8,769 3,661 695 4,060 8,371 -5.16%
-
Tax Rate 25.33% - 19.26% 36.07% 47.40% 22.17% 10.72% -
Total Cost 134,240 145,966 133,729 132,962 109,992 142,301 86,653 7.56%
-
Net Worth 355,607 362,500 332,312 319,229 299,481 314,363 291,774 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 - - 7,581 - - - - -
Div Payout % - - 86.46% - - - - -
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 355,607 362,500 332,312 319,229 299,481 314,363 291,774 3.34%
NOSH 124,774 124,999 126,354 126,678 126,363 127,272 127,412 -0.34%
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 6.43% -0.70% 8.78% 4.06% 1.87% 4.09% 9.93% -
ROE 1.71% -0.19% 2.64% 1.15% 0.23% 1.29% 2.87% -
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 114.98 115.96 116.02 109.40 88.70 116.58 75.50 7.25%
EPS 4.88 -0.56 6.94 2.89 0.55 3.19 6.57 -4.83%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
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 91.13 92.07 93.12 88.03 71.20 94.25 61.11 6.88%
EPS 3.87 -0.44 5.57 2.33 0.44 2.58 5.32 -5.16%
DPS 0.00 0.00 4.82 0.00 0.00 0.00 0.00 -
NAPS 2.2588 2.3026 2.1109 2.0278 1.9023 1.9968 1.8534 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 1.77 1.49 1.90 1.57 2.04 1.63 2.32 -4.40%
P/EPS 41.60 -308.93 31.70 59.52 329.09 59.56 26.64 7.70%
EY 2.40 -0.32 3.15 1.68 0.30 1.68 3.75 -7.16%
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
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 1.77 1.69 1.86 1.65 2.09 1.75 3.07 -8.76%
P/EPS 41.80 -350.00 31.12 62.28 336.36 63.95 35.31 2.84%
EY 2.39 -0.29 3.21 1.61 0.30 1.56 2.83 -2.77%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
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