[TONGHER] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -3.54%
YoY- 39.63%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 737,324 587,829 582,693 587,699 521,622 468,393 605,704 3.33%
PBT 76,612 71,926 19,445 50,580 35,910 27,627 43,511 9.88%
Tax -14,743 -13,458 -8,954 -9,331 -7,124 -4,767 -4,326 22.66%
NP 61,869 58,468 10,491 41,249 28,786 22,860 39,185 7.90%
-
NP to SH 54,489 48,203 6,032 29,136 20,866 13,237 30,197 10.33%
-
Tax Rate 19.24% 18.71% 46.05% 18.45% 19.84% 17.25% 9.94% -
Total Cost 675,455 529,361 572,202 546,450 492,836 445,533 566,519 2.97%
-
Net Worth 446,623 456,188 349,395 358,934 328,929 312,529 324,526 5.46%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 55,652 44,049 12,478 7,583 6,325 5,061 27,888 12.19%
Div Payout % 102.14% 91.38% 206.87% 26.03% 30.32% 38.24% 92.36% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 446,623 456,188 349,395 358,934 328,929 312,529 324,526 5.46%
NOSH 157,430 157,430 124,784 126,385 126,511 126,530 126,768 3.67%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.39% 9.95% 1.80% 7.02% 5.52% 4.88% 6.47% -
ROE 12.20% 10.57% 1.73% 8.12% 6.34% 4.24% 9.30% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 477.11 380.13 466.96 465.00 412.31 370.18 477.80 -0.02%
EPS 35.26 31.17 4.83 23.05 16.49 10.46 23.82 6.75%
DPS 36.00 28.49 10.00 6.00 5.00 4.00 22.00 8.55%
NAPS 2.89 2.95 2.80 2.84 2.60 2.47 2.56 2.04%
Adjusted Per Share Value based on latest NOSH - 126,385
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 468.35 373.39 370.13 373.31 331.34 297.52 384.74 3.33%
EPS 34.61 30.62 3.83 18.51 13.25 8.41 19.18 10.33%
DPS 35.35 27.98 7.93 4.82 4.02 3.21 17.72 12.19%
NAPS 2.837 2.8977 2.2194 2.28 2.0894 1.9852 2.0614 5.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.29 3.11 1.95 2.08 1.76 1.70 2.39 -
P/RPS 0.69 0.82 0.42 0.45 0.43 0.46 0.50 5.51%
P/EPS 9.33 9.98 40.34 9.02 10.67 16.25 10.03 -1.19%
EY 10.72 10.02 2.48 11.08 9.37 6.15 9.97 1.21%
DY 10.94 9.16 5.13 2.88 2.84 2.35 9.21 2.90%
P/NAPS 1.14 1.05 0.70 0.73 0.68 0.69 0.93 3.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 -
Price 3.60 3.67 2.05 2.10 2.11 1.88 2.43 -
P/RPS 0.75 0.97 0.44 0.45 0.51 0.51 0.51 6.63%
P/EPS 10.21 11.77 42.41 9.11 12.79 17.97 10.20 0.01%
EY 9.79 8.49 2.36 10.98 7.82 5.56 9.80 -0.01%
DY 10.00 7.76 4.88 2.86 2.37 2.13 9.05 1.67%
P/NAPS 1.25 1.24 0.73 0.74 0.81 0.76 0.95 4.67%

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