[TONGHER] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.96%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 596,178 536,791 499,833 524,058 582,911 272,558 253,036 15.34%
PBT 22,161 48,424 35,511 29,257 51,744 34,315 3,204 38.01%
Tax -6,843 -8,086 -6,855 -2,573 -3,993 -5,348 1,363 -
NP 15,318 40,338 28,656 26,684 47,751 28,967 4,567 22.33%
-
NP to SH 10,792 29,675 18,423 19,134 35,453 24,099 314 80.26%
-
Tax Rate 30.88% 16.70% 19.30% 8.79% 7.72% 15.59% -42.54% -
Total Cost 580,860 496,453 471,177 497,374 535,160 243,591 248,469 15.19%
-
Net Worth 362,500 332,312 319,229 299,481 314,363 291,774 274,817 4.72%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 7,583 6,325 5,061 27,888 10,185 6,377 6,444 2.74%
Div Payout % 70.27% 21.32% 27.47% 145.76% 28.73% 26.46% 2,052.37% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 362,500 332,312 319,229 299,481 314,363 291,774 274,817 4.72%
NOSH 124,999 126,354 126,678 126,363 127,272 127,412 127,230 -0.29%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.57% 7.51% 5.73% 5.09% 8.19% 10.63% 1.80% -
ROE 2.98% 8.93% 5.77% 6.39% 11.28% 8.26% 0.11% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 476.94 424.83 394.57 414.72 458.00 213.92 198.88 15.68%
EPS 8.63 23.49 14.54 15.14 27.86 18.91 0.25 80.39%
DPS 6.00 5.00 4.00 22.00 8.00 5.00 5.00 3.08%
NAPS 2.90 2.63 2.52 2.37 2.47 2.29 2.16 5.03%
Adjusted Per Share Value based on latest NOSH - 126,363
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 378.69 340.97 317.50 332.88 370.27 173.13 160.73 15.34%
EPS 6.86 18.85 11.70 12.15 22.52 15.31 0.20 80.20%
DPS 4.82 4.02 3.21 17.72 6.47 4.05 4.09 2.77%
NAPS 2.3026 2.1109 2.0278 1.9023 1.9968 1.8534 1.7456 4.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.73 2.20 1.72 1.81 1.90 1.75 1.81 -
P/RPS 0.36 0.52 0.44 0.44 0.41 0.82 0.91 -14.31%
P/EPS 20.04 9.37 11.83 11.95 6.82 9.25 733.40 -45.10%
EY 4.99 10.68 8.46 8.37 14.66 10.81 0.14 81.36%
DY 3.47 2.27 2.33 12.15 4.21 2.86 2.76 3.88%
P/NAPS 0.60 0.84 0.68 0.76 0.77 0.76 0.84 -5.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 26/11/12 29/11/11 28/02/11 25/11/09 -
Price 1.96 2.16 1.80 1.85 2.04 2.32 1.69 -
P/RPS 0.41 0.51 0.46 0.45 0.45 1.08 0.85 -11.43%
P/EPS 22.70 9.20 12.38 12.22 7.32 12.27 684.77 -43.30%
EY 4.40 10.87 8.08 8.18 13.65 8.15 0.15 75.56%
DY 3.06 2.31 2.22 11.89 3.92 2.16 2.96 0.55%
P/NAPS 0.68 0.82 0.71 0.78 0.83 1.01 0.78 -2.25%

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