[TONGHER] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 408.78%
YoY- -55.89%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 152,853 149,946 124,297 104,131 143,791 125,637 53,917 18.95%
PBT -6,427 4,013 1,482 6,162 6,162 9,779 7,927 -
Tax -2,262 -12 994 24 2,168 -884 -1,811 3.77%
NP -8,689 4,001 2,476 6,186 8,330 8,895 6,116 -
-
NP to SH -10,553 3,348 2,817 3,536 8,016 6,915 5,627 -
-
Tax Rate - 0.30% -67.07% -0.39% -35.18% 9.04% 22.85% -
Total Cost 161,542 145,945 121,821 97,945 135,461 116,742 47,801 22.49%
-
Net Worth 353,027 343,196 252,409 253,267 254,583 294,259 254,797 5.58%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 353,027 343,196 252,409 253,267 254,583 294,259 254,797 5.58%
NOSH 126,081 126,640 126,204 126,633 127,291 127,384 127,398 -0.17%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.68% 2.67% 1.99% 5.94% 5.79% 7.08% 11.34% -
ROE -2.99% 0.98% 1.12% 1.40% 3.15% 2.35% 2.21% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 121.23 118.40 98.49 82.23 112.96 98.63 42.32 19.16%
EPS -8.37 2.65 2.23 2.79 6.30 5.43 4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.71 2.00 2.00 2.00 2.31 2.00 5.76%
Adjusted Per Share Value based on latest NOSH - 126,633
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 97.09 95.25 78.95 66.14 91.34 79.80 34.25 18.95%
EPS -6.70 2.13 1.79 2.25 5.09 4.39 3.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2424 2.18 1.6033 1.6088 1.6171 1.8691 1.6185 5.58%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.02 2.02 1.74 1.77 1.96 2.60 1.72 -
P/RPS 1.67 1.71 1.77 2.15 1.74 2.64 4.06 -13.75%
P/EPS -24.13 76.41 77.95 63.39 31.12 47.90 38.94 -
EY -4.14 1.31 1.28 1.58 3.21 2.09 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 0.87 0.89 0.98 1.13 0.86 -2.91%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 25/02/15 27/02/14 27/02/13 27/02/12 28/02/11 25/02/10 -
Price 1.97 2.25 1.70 1.75 2.14 2.32 1.70 -
P/RPS 1.62 1.90 1.73 2.13 1.89 2.35 4.02 -14.05%
P/EPS -23.54 85.11 76.16 62.67 33.98 42.74 38.49 -
EY -4.25 1.17 1.31 1.60 2.94 2.34 2.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.83 0.85 0.88 1.07 1.00 0.85 -3.18%

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