[TONGHER] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.67%
YoY- -56.16%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 582,693 587,699 521,622 468,393 605,704 428,710 206,156 18.88%
PBT 19,445 50,580 35,910 27,627 43,511 46,385 17,910 1.37%
Tax -8,954 -9,331 -7,124 -4,767 -4,326 -1,821 -2,682 22.23%
NP 10,491 41,249 28,786 22,860 39,185 44,564 15,228 -6.01%
-
NP to SH 6,032 29,136 20,866 13,237 30,197 34,662 12,045 -10.87%
-
Tax Rate 46.05% 18.45% 19.84% 17.25% 9.94% 3.93% 14.97% -
Total Cost 572,202 546,450 492,836 445,533 566,519 384,146 190,928 20.05%
-
Net Worth 349,395 358,934 328,929 312,529 324,526 303,025 284,438 3.48%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 12,478 7,583 6,325 5,061 27,888 10,185 6,377 11.82%
Div Payout % 206.87% 26.03% 30.32% 38.24% 92.36% 29.39% 52.95% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 349,395 358,934 328,929 312,529 324,526 303,025 284,438 3.48%
NOSH 124,784 126,385 126,511 126,530 126,768 127,321 127,551 -0.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.80% 7.02% 5.52% 4.88% 6.47% 10.39% 7.39% -
ROE 1.73% 8.12% 6.34% 4.24% 9.30% 11.44% 4.23% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 466.96 465.00 412.31 370.18 477.80 336.71 161.63 19.32%
EPS 4.83 23.05 16.49 10.46 23.82 27.22 9.44 -10.55%
DPS 10.00 6.00 5.00 4.00 22.00 8.00 5.00 12.23%
NAPS 2.80 2.84 2.60 2.47 2.56 2.38 2.23 3.86%
Adjusted Per Share Value based on latest NOSH - 126,530
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 370.13 373.31 331.34 297.52 384.74 272.32 130.95 18.88%
EPS 3.83 18.51 13.25 8.41 19.18 22.02 7.65 -10.88%
DPS 7.93 4.82 4.02 3.21 17.72 6.47 4.05 11.83%
NAPS 2.2194 2.28 2.0894 1.9852 2.0614 1.9248 1.8068 3.48%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.95 2.08 1.76 1.70 2.39 2.55 1.93 -
P/RPS 0.42 0.45 0.43 0.46 0.50 0.76 1.19 -15.92%
P/EPS 40.34 9.02 10.67 16.25 10.03 9.37 20.44 11.98%
EY 2.48 11.08 9.37 6.15 9.97 10.68 4.89 -10.68%
DY 5.13 2.88 2.84 2.35 9.21 3.14 2.59 12.05%
P/NAPS 0.70 0.73 0.68 0.69 0.93 1.07 0.87 -3.55%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 31/05/10 -
Price 2.05 2.10 2.11 1.88 2.43 2.45 1.75 -
P/RPS 0.44 0.45 0.51 0.51 0.51 0.73 1.08 -13.88%
P/EPS 42.41 9.11 12.79 17.97 10.20 9.00 18.53 14.78%
EY 2.36 10.98 7.82 5.56 9.80 11.11 5.40 -12.87%
DY 4.88 2.86 2.37 2.13 9.05 3.27 2.86 9.30%
P/NAPS 0.73 0.74 0.81 0.76 0.95 1.03 0.78 -1.09%

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