[TONGHER] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -17.39%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 587,699 521,622 468,393 605,704 428,710 206,156 365,884 8.21%
PBT 50,580 35,910 27,627 43,511 46,385 17,910 24,026 13.20%
Tax -9,331 -7,124 -4,767 -4,326 -1,821 -2,682 -5,058 10.74%
NP 41,249 28,786 22,860 39,185 44,564 15,228 18,968 13.81%
-
NP to SH 29,136 20,866 13,237 30,197 34,662 12,045 13,990 12.99%
-
Tax Rate 18.45% 19.84% 17.25% 9.94% 3.93% 14.97% 21.05% -
Total Cost 546,450 492,836 445,533 566,519 384,146 190,928 346,916 7.86%
-
Net Worth 358,934 328,929 312,529 324,526 303,025 284,438 282,266 4.08%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,583 6,325 5,061 27,888 10,185 6,377 6,444 2.74%
Div Payout % 26.03% 30.32% 38.24% 92.36% 29.39% 52.95% 46.06% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 358,934 328,929 312,529 324,526 303,025 284,438 282,266 4.08%
NOSH 126,385 126,511 126,530 126,768 127,321 127,551 128,888 -0.32%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.02% 5.52% 4.88% 6.47% 10.39% 7.39% 5.18% -
ROE 8.12% 6.34% 4.24% 9.30% 11.44% 4.23% 4.96% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 465.00 412.31 370.18 477.80 336.71 161.63 283.88 8.56%
EPS 23.05 16.49 10.46 23.82 27.22 9.44 10.85 13.37%
DPS 6.00 5.00 4.00 22.00 8.00 5.00 5.00 3.08%
NAPS 2.84 2.60 2.47 2.56 2.38 2.23 2.19 4.42%
Adjusted Per Share Value based on latest NOSH - 126,768
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 373.31 331.34 297.52 384.74 272.32 130.95 232.41 8.21%
EPS 18.51 13.25 8.41 19.18 22.02 7.65 8.89 12.99%
DPS 4.82 4.02 3.21 17.72 6.47 4.05 4.09 2.77%
NAPS 2.28 2.0894 1.9852 2.0614 1.9248 1.8068 1.793 4.08%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.08 1.76 1.70 2.39 2.55 1.93 1.79 -
P/RPS 0.45 0.43 0.46 0.50 0.76 1.19 0.63 -5.45%
P/EPS 9.02 10.67 16.25 10.03 9.37 20.44 16.49 -9.56%
EY 11.08 9.37 6.15 9.97 10.68 4.89 6.06 10.57%
DY 2.88 2.84 2.35 9.21 3.14 2.59 2.79 0.53%
P/NAPS 0.73 0.68 0.69 0.93 1.07 0.87 0.82 -1.91%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 31/05/10 15/05/09 -
Price 2.10 2.11 1.88 2.43 2.45 1.75 1.96 -
P/RPS 0.45 0.51 0.51 0.51 0.73 1.08 0.69 -6.87%
P/EPS 9.11 12.79 17.97 10.20 9.00 18.53 18.06 -10.77%
EY 10.98 7.82 5.56 9.80 11.11 5.40 5.54 12.07%
DY 2.86 2.37 2.13 9.05 3.27 2.86 2.55 1.92%
P/NAPS 0.74 0.81 0.76 0.95 1.03 0.78 0.89 -3.02%

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