[TONGHER] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 20.79%
YoY- 61.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 662,784 571,988 596,178 536,791 499,833 524,058 582,911 2.16%
PBT 86,781 40,449 22,161 48,424 35,511 29,257 51,744 8.99%
Tax -17,225 -10,190 -6,843 -8,086 -6,855 -2,573 -3,993 27.55%
NP 69,556 30,259 15,318 40,338 28,656 26,684 47,751 6.46%
-
NP to SH 61,525 19,816 10,792 29,675 18,423 19,134 35,453 9.61%
-
Tax Rate 19.85% 25.19% 30.88% 16.70% 19.30% 8.79% 7.72% -
Total Cost 593,228 541,729 580,860 496,453 471,177 497,374 535,160 1.73%
-
Net Worth 450,002 355,607 362,500 332,312 319,229 299,481 314,363 6.15%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 44,049 12,478 7,583 6,325 5,061 27,888 10,185 27.61%
Div Payout % 71.60% 62.97% 70.27% 21.32% 27.47% 145.76% 28.73% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 450,002 355,607 362,500 332,312 319,229 299,481 314,363 6.15%
NOSH 157,430 124,774 124,999 126,354 126,678 126,363 127,272 3.60%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.49% 5.29% 2.57% 7.51% 5.73% 5.09% 8.19% -
ROE 13.67% 5.57% 2.98% 8.93% 5.77% 6.39% 11.28% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 428.60 458.42 476.94 424.83 394.57 414.72 458.00 -1.09%
EPS 39.79 15.88 8.63 23.49 14.54 15.14 27.86 6.11%
DPS 28.49 10.00 6.00 5.00 4.00 22.00 8.00 23.55%
NAPS 2.91 2.85 2.90 2.63 2.52 2.37 2.47 2.76%
Adjusted Per Share Value based on latest NOSH - 126,354
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 421.00 363.33 378.69 340.97 317.50 332.88 370.27 2.16%
EPS 39.08 12.59 6.86 18.85 11.70 12.15 22.52 9.61%
DPS 27.98 7.93 4.82 4.02 3.21 17.72 6.47 27.61%
NAPS 2.8584 2.2588 2.3026 2.1109 2.0278 1.9023 1.9968 6.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 3.60 2.03 1.73 2.20 1.72 1.81 1.90 -
P/RPS 0.84 0.44 0.36 0.52 0.44 0.44 0.41 12.68%
P/EPS 9.05 12.78 20.04 9.37 11.83 11.95 6.82 4.82%
EY 11.05 7.82 4.99 10.68 8.46 8.37 14.66 -4.59%
DY 7.91 4.93 3.47 2.27 2.33 12.15 4.21 11.07%
P/NAPS 1.24 0.71 0.60 0.84 0.68 0.76 0.77 8.25%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 26/11/12 29/11/11 -
Price 3.75 2.04 1.96 2.16 1.80 1.85 2.04 -
P/RPS 0.87 0.45 0.41 0.51 0.46 0.45 0.45 11.60%
P/EPS 9.43 12.85 22.70 9.20 12.38 12.22 7.32 4.30%
EY 10.61 7.79 4.40 10.87 8.08 8.18 13.65 -4.10%
DY 7.60 4.90 3.06 2.31 2.22 11.89 3.92 11.65%
P/NAPS 1.29 0.72 0.68 0.82 0.71 0.78 0.83 7.61%

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