[TONGHER] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 16.77%
YoY- -31.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 573,475 597,818 528,787 473,332 560,345 530,737 224,825 16.87%
PBT 27,987 38,200 41,293 30,694 33,076 54,634 27,544 0.26%
Tax -7,967 -9,005 -8,192 -5,569 -2,414 -3,409 -4,135 11.53%
NP 20,020 29,195 33,101 25,125 30,662 51,225 23,409 -2.57%
-
NP to SH 13,027 20,261 24,567 15,457 22,499 39,764 19,265 -6.30%
-
Tax Rate 28.47% 23.57% 19.84% 18.14% 7.30% 6.24% 15.01% -
Total Cost 553,455 568,623 495,686 448,207 529,683 479,512 201,416 18.33%
-
Net Worth 346,766 354,728 328,857 311,408 303,190 306,685 284,347 3.35%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 12,478 7,583 6,325 5,061 27,888 10,185 6,377 11.82%
Div Payout % 95.79% 37.43% 25.75% 32.74% 123.96% 25.62% 33.10% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 346,766 354,728 328,857 311,408 303,190 306,685 284,347 3.35%
NOSH 124,736 127,142 126,483 126,588 126,858 127,255 127,510 -0.36%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.49% 4.88% 6.26% 5.31% 5.47% 9.65% 10.41% -
ROE 3.76% 5.71% 7.47% 4.96% 7.42% 12.97% 6.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 459.75 470.19 418.07 373.91 441.71 417.06 176.32 17.30%
EPS 10.44 15.94 19.42 12.21 17.74 31.25 15.11 -5.97%
DPS 10.00 6.00 5.00 4.00 22.00 8.00 5.00 12.23%
NAPS 2.78 2.79 2.60 2.46 2.39 2.41 2.23 3.73%
Adjusted Per Share Value based on latest NOSH - 126,588
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 364.27 379.74 335.89 300.66 355.93 337.13 142.81 16.87%
EPS 8.27 12.87 15.61 9.82 14.29 25.26 12.24 -6.32%
DPS 7.93 4.82 4.02 3.21 17.72 6.47 4.05 11.83%
NAPS 2.2027 2.2532 2.0889 1.9781 1.9259 1.9481 1.8062 3.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.90 1.92 1.94 1.64 2.09 2.40 1.72 -
P/RPS 0.41 0.41 0.46 0.44 0.47 0.58 0.98 -13.50%
P/EPS 18.19 12.05 9.99 13.43 11.78 7.68 11.38 8.12%
EY 5.50 8.30 10.01 7.45 8.49 13.02 8.78 -7.49%
DY 5.26 3.13 2.58 2.44 10.53 3.33 2.91 10.35%
P/NAPS 0.68 0.69 0.75 0.67 0.87 1.00 0.77 -2.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 22/08/11 17/08/10 -
Price 2.00 2.00 2.00 1.63 1.91 1.95 1.92 -
P/RPS 0.44 0.43 0.48 0.44 0.43 0.47 1.09 -14.01%
P/EPS 19.15 12.55 10.30 13.35 10.77 6.24 12.71 7.06%
EY 5.22 7.97 9.71 7.49 9.29 16.02 7.87 -6.60%
DY 5.00 3.00 2.50 2.45 11.52 4.10 2.60 11.50%
P/NAPS 0.72 0.72 0.77 0.66 0.80 0.81 0.86 -2.91%

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