[TONGHER] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 52.11%
YoY- 83.62%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 671,376 797,423 662,784 571,988 596,178 536,791 499,833 5.03%
PBT 35,205 88,432 86,781 40,449 22,161 48,424 35,511 -0.14%
Tax -11,435 -15,237 -17,225 -10,190 -6,843 -8,086 -6,855 8.89%
NP 23,770 73,195 69,556 30,259 15,318 40,338 28,656 -3.06%
-
NP to SH 20,748 66,530 61,525 19,816 10,792 29,675 18,423 1.99%
-
Tax Rate 32.48% 17.23% 19.85% 25.19% 30.88% 16.70% 19.30% -
Total Cost 647,606 724,228 593,228 541,729 580,860 496,453 471,177 5.44%
-
Net Worth 467,750 463,482 450,002 355,607 362,500 332,312 319,229 6.57%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 30,893 55,652 44,049 12,478 7,583 6,325 5,061 35.16%
Div Payout % 148.90% 83.65% 71.60% 62.97% 70.27% 21.32% 27.47% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 467,750 463,482 450,002 355,607 362,500 332,312 319,229 6.57%
NOSH 157,430 157,430 157,430 124,774 124,999 126,354 126,678 3.68%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.54% 9.18% 10.49% 5.29% 2.57% 7.51% 5.73% -
ROE 4.44% 14.35% 13.67% 5.57% 2.98% 8.93% 5.77% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 434.91 516.15 428.60 458.42 476.94 424.83 394.57 1.63%
EPS 13.44 43.06 39.79 15.88 8.63 23.49 14.54 -1.30%
DPS 20.00 36.00 28.49 10.00 6.00 5.00 4.00 30.75%
NAPS 3.03 3.00 2.91 2.85 2.90 2.63 2.52 3.11%
Adjusted Per Share Value based on latest NOSH - 124,774
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 426.46 506.53 421.00 363.33 378.69 340.97 317.50 5.03%
EPS 13.18 42.26 39.08 12.59 6.86 18.85 11.70 2.00%
DPS 19.62 35.35 27.98 7.93 4.82 4.02 3.21 35.19%
NAPS 2.9712 2.9441 2.8584 2.2588 2.3026 2.1109 2.0278 6.57%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.53 4.06 3.60 2.03 1.73 2.20 1.72 -
P/RPS 0.58 0.79 0.84 0.44 0.36 0.52 0.44 4.70%
P/EPS 18.82 9.43 9.05 12.78 20.04 9.37 11.83 8.04%
EY 5.31 10.61 11.05 7.82 4.99 10.68 8.46 -7.46%
DY 7.91 8.87 7.91 4.93 3.47 2.27 2.33 22.58%
P/NAPS 0.83 1.35 1.24 0.71 0.60 0.84 0.68 3.37%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 -
Price 2.49 3.90 3.75 2.04 1.96 2.16 1.80 -
P/RPS 0.57 0.76 0.87 0.45 0.41 0.51 0.46 3.63%
P/EPS 18.53 9.06 9.43 12.85 22.70 9.20 12.38 6.94%
EY 5.40 11.04 10.61 7.79 4.40 10.87 8.08 -6.49%
DY 8.03 9.23 7.60 4.90 3.06 2.31 2.22 23.88%
P/NAPS 0.82 1.30 1.29 0.72 0.68 0.82 0.71 2.42%

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