[TONGHER] YoY TTM 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- 19.19%
YoY- -3.72%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 571,988 596,178 536,791 499,833 524,058 582,911 272,558 13.13%
PBT 40,449 22,161 48,424 35,511 29,257 51,744 34,315 2.77%
Tax -10,190 -6,843 -8,086 -6,855 -2,573 -3,993 -5,348 11.33%
NP 30,259 15,318 40,338 28,656 26,684 47,751 28,967 0.72%
-
NP to SH 19,816 10,792 29,675 18,423 19,134 35,453 24,099 -3.20%
-
Tax Rate 25.19% 30.88% 16.70% 19.30% 8.79% 7.72% 15.59% -
Total Cost 541,729 580,860 496,453 471,177 497,374 535,160 243,591 14.23%
-
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 12,478 7,583 6,325 5,061 27,888 10,185 6,377 11.82%
Div Payout % 62.97% 70.27% 21.32% 27.47% 145.76% 28.73% 26.46% -
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 5.29% 2.57% 7.51% 5.73% 5.09% 8.19% 10.63% -
ROE 5.57% 2.98% 8.93% 5.77% 6.39% 11.28% 8.26% -
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 458.42 476.94 424.83 394.57 414.72 458.00 213.92 13.53%
EPS 15.88 8.63 23.49 14.54 15.14 27.86 18.91 -2.86%
DPS 10.00 6.00 5.00 4.00 22.00 8.00 5.00 12.23%
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 363.33 378.69 340.97 317.50 332.88 370.27 173.13 13.13%
EPS 12.59 6.86 18.85 11.70 12.15 22.52 15.31 -3.20%
DPS 7.93 4.82 4.02 3.21 17.72 6.47 4.05 11.83%
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 0.44 0.36 0.52 0.44 0.44 0.41 0.82 -9.84%
P/EPS 12.78 20.04 9.37 11.83 11.95 6.82 9.25 5.53%
EY 7.82 4.99 10.68 8.46 8.37 14.66 10.81 -5.24%
DY 4.93 3.47 2.27 2.33 12.15 4.21 2.86 9.49%
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 0.45 0.41 0.51 0.46 0.45 0.45 1.08 -13.56%
P/EPS 12.85 22.70 9.20 12.38 12.22 7.32 12.27 0.77%
EY 7.79 4.40 10.87 8.08 8.18 13.65 8.15 -0.74%
DY 4.90 3.06 2.31 2.22 11.89 3.92 2.16 14.61%
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