[TONGHER] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 48.5%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 142,436 158,828 133,569 131,946 147,951 143,312 58,880 15.84%
PBT 22,079 14,355 14,730 9,651 11,281 15,897 5,679 25.37%
Tax -3,112 -3,251 -3,012 -1,773 -1,723 1,662 -938 22.10%
NP 18,967 11,104 11,718 7,878 9,558 17,559 4,741 25.96%
-
NP to SH 16,484 7,343 8,413 5,251 6,668 13,025 3,750 27.95%
-
Tax Rate 14.09% 22.65% 20.45% 18.37% 15.27% -10.45% 16.52% -
Total Cost 123,469 147,724 121,851 124,068 138,393 125,753 54,139 14.71%
-
Net Worth 349,395 358,934 328,929 312,529 324,526 303,025 284,438 3.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,478 7,583 6,325 5,061 27,888 10,185 6,377 11.82%
Div Payout % 75.70% 103.27% 75.19% 96.39% 418.25% 78.20% 170.07% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 349,395 358,934 328,929 312,529 324,526 303,025 284,438 3.48%
NOSH 124,784 126,385 126,511 126,530 126,768 127,321 127,551 -0.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.32% 6.99% 8.77% 5.97% 6.46% 12.25% 8.05% -
ROE 4.72% 2.05% 2.56% 1.68% 2.05% 4.30% 1.32% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 114.15 125.67 105.58 104.28 116.71 112.56 46.16 16.27%
EPS 13.21 5.81 6.65 4.15 5.26 10.23 2.94 28.42%
DPS 10.00 6.00 5.00 4.00 22.00 8.00 5.00 12.23%
NAPS 2.80 2.84 2.60 2.47 2.56 2.38 2.23 3.86%
Adjusted Per Share Value based on latest NOSH - 126,530
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 90.48 100.89 84.84 83.81 93.98 91.03 37.40 15.84%
EPS 10.47 4.66 5.34 3.34 4.24 8.27 2.38 27.97%
DPS 7.93 4.82 4.02 3.21 17.72 6.47 4.05 11.83%
NAPS 2.2194 2.28 2.0894 1.9852 2.0614 1.9248 1.8068 3.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.95 2.08 1.76 1.70 2.39 2.55 1.93 -
P/RPS 1.71 1.66 1.67 1.63 2.05 2.27 4.18 -13.82%
P/EPS 14.76 35.80 26.47 40.96 45.44 24.93 65.65 -22.00%
EY 6.77 2.79 3.78 2.44 2.20 4.01 1.52 28.24%
DY 5.13 2.88 2.84 2.35 9.21 3.14 2.59 12.05%
P/NAPS 0.70 0.73 0.68 0.69 0.93 1.07 0.87 -3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 31/05/10 -
Price 2.05 2.10 2.11 1.88 2.43 2.45 1.75 -
P/RPS 1.80 1.67 2.00 1.80 2.08 2.18 3.79 -11.66%
P/EPS 15.52 36.14 31.73 45.30 46.20 23.95 59.52 -20.05%
EY 6.44 2.77 3.15 2.21 2.16 4.18 1.68 25.07%
DY 4.88 2.86 2.37 2.13 9.05 3.27 2.86 9.30%
P/NAPS 0.73 0.74 0.81 0.76 0.95 1.03 0.78 -1.09%

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