[TONGHER] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 17.86%
YoY- 57.63%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 587,829 582,693 587,699 521,622 468,393 605,704 428,710 5.39%
PBT 71,926 19,445 50,580 35,910 27,627 43,511 46,385 7.57%
Tax -13,458 -8,954 -9,331 -7,124 -4,767 -4,326 -1,821 39.52%
NP 58,468 10,491 41,249 28,786 22,860 39,185 44,564 4.62%
-
NP to SH 48,203 6,032 29,136 20,866 13,237 30,197 34,662 5.64%
-
Tax Rate 18.71% 46.05% 18.45% 19.84% 17.25% 9.94% 3.93% -
Total Cost 529,361 572,202 546,450 492,836 445,533 566,519 384,146 5.48%
-
Net Worth 456,188 349,395 358,934 328,929 312,529 324,526 303,025 7.04%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 44,049 12,478 7,583 6,325 5,061 27,888 10,185 27.61%
Div Payout % 91.38% 206.87% 26.03% 30.32% 38.24% 92.36% 29.39% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 456,188 349,395 358,934 328,929 312,529 324,526 303,025 7.04%
NOSH 157,430 124,784 126,385 126,511 126,530 126,768 127,321 3.59%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 9.95% 1.80% 7.02% 5.52% 4.88% 6.47% 10.39% -
ROE 10.57% 1.73% 8.12% 6.34% 4.24% 9.30% 11.44% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 380.13 466.96 465.00 412.31 370.18 477.80 336.71 2.04%
EPS 31.17 4.83 23.05 16.49 10.46 23.82 27.22 2.28%
DPS 28.49 10.00 6.00 5.00 4.00 22.00 8.00 23.55%
NAPS 2.95 2.80 2.84 2.60 2.47 2.56 2.38 3.63%
Adjusted Per Share Value based on latest NOSH - 126,511
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 373.39 370.13 373.31 331.34 297.52 384.74 272.32 5.39%
EPS 30.62 3.83 18.51 13.25 8.41 19.18 22.02 5.64%
DPS 27.98 7.93 4.82 4.02 3.21 17.72 6.47 27.61%
NAPS 2.8977 2.2194 2.28 2.0894 1.9852 2.0614 1.9248 7.04%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 3.11 1.95 2.08 1.76 1.70 2.39 2.55 -
P/RPS 0.82 0.42 0.45 0.43 0.46 0.50 0.76 1.27%
P/EPS 9.98 40.34 9.02 10.67 16.25 10.03 9.37 1.05%
EY 10.02 2.48 11.08 9.37 6.15 9.97 10.68 -1.05%
DY 9.16 5.13 2.88 2.84 2.35 9.21 3.14 19.51%
P/NAPS 1.05 0.70 0.73 0.68 0.69 0.93 1.07 -0.31%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 30/05/11 -
Price 3.67 2.05 2.10 2.11 1.88 2.43 2.45 -
P/RPS 0.97 0.44 0.45 0.51 0.51 0.51 0.73 4.84%
P/EPS 11.77 42.41 9.11 12.79 17.97 10.20 9.00 4.56%
EY 8.49 2.36 10.98 7.82 5.56 9.80 11.11 -4.37%
DY 7.76 4.88 2.86 2.37 2.13 9.05 3.27 15.47%
P/NAPS 1.24 0.73 0.74 0.81 0.76 0.95 1.03 3.13%

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