[TONGHER] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -46.74%
YoY- -63.63%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 797,423 662,784 571,988 596,178 536,791 499,833 524,058 7.24%
PBT 88,432 86,781 40,449 22,161 48,424 35,511 29,257 20.23%
Tax -15,237 -17,225 -10,190 -6,843 -8,086 -6,855 -2,573 34.48%
NP 73,195 69,556 30,259 15,318 40,338 28,656 26,684 18.30%
-
NP to SH 66,530 61,525 19,816 10,792 29,675 18,423 19,134 23.07%
-
Tax Rate 17.23% 19.85% 25.19% 30.88% 16.70% 19.30% 8.79% -
Total Cost 724,228 593,228 541,729 580,860 496,453 471,177 497,374 6.45%
-
Net Worth 463,482 450,002 355,607 362,500 332,312 319,229 299,481 7.54%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 55,652 44,049 12,478 7,583 6,325 5,061 27,888 12.19%
Div Payout % 83.65% 71.60% 62.97% 70.27% 21.32% 27.47% 145.76% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 463,482 450,002 355,607 362,500 332,312 319,229 299,481 7.54%
NOSH 157,430 157,430 124,774 124,999 126,354 126,678 126,363 3.72%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.18% 10.49% 5.29% 2.57% 7.51% 5.73% 5.09% -
ROE 14.35% 13.67% 5.57% 2.98% 8.93% 5.77% 6.39% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 516.15 428.60 458.42 476.94 424.83 394.57 414.72 3.71%
EPS 43.06 39.79 15.88 8.63 23.49 14.54 15.14 19.02%
DPS 36.00 28.49 10.00 6.00 5.00 4.00 22.00 8.55%
NAPS 3.00 2.91 2.85 2.90 2.63 2.52 2.37 4.00%
Adjusted Per Share Value based on latest NOSH - 124,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 506.53 421.00 363.33 378.69 340.97 317.50 332.88 7.24%
EPS 42.26 39.08 12.59 6.86 18.85 11.70 12.15 23.07%
DPS 35.35 27.98 7.93 4.82 4.02 3.21 17.72 12.19%
NAPS 2.9441 2.8584 2.2588 2.3026 2.1109 2.0278 1.9023 7.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.06 3.60 2.03 1.73 2.20 1.72 1.81 -
P/RPS 0.79 0.84 0.44 0.36 0.52 0.44 0.44 10.24%
P/EPS 9.43 9.05 12.78 20.04 9.37 11.83 11.95 -3.86%
EY 10.61 11.05 7.82 4.99 10.68 8.46 8.37 4.02%
DY 8.87 7.91 4.93 3.47 2.27 2.33 12.15 -5.10%
P/NAPS 1.35 1.24 0.71 0.60 0.84 0.68 0.76 10.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 26/11/12 -
Price 3.90 3.75 2.04 1.96 2.16 1.80 1.85 -
P/RPS 0.76 0.87 0.45 0.41 0.51 0.46 0.45 9.12%
P/EPS 9.06 9.43 12.85 22.70 9.20 12.38 12.22 -4.86%
EY 11.04 10.61 7.79 4.40 10.87 8.08 8.18 5.12%
DY 9.23 7.60 4.90 3.06 2.31 2.22 11.89 -4.13%
P/NAPS 1.30 1.29 0.72 0.68 0.82 0.71 0.78 8.88%

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