[TONGHER] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 294.02%
YoY- -79.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 768,935 737,324 587,829 582,693 587,699 521,622 468,393 8.60%
PBT 65,611 76,612 71,926 19,445 50,580 35,910 27,627 15.49%
Tax -12,373 -14,743 -13,458 -8,954 -9,331 -7,124 -4,767 17.22%
NP 53,238 61,869 58,468 10,491 41,249 28,786 22,860 15.12%
-
NP to SH 49,002 54,489 48,203 6,032 29,136 20,866 13,237 24.36%
-
Tax Rate 18.86% 19.24% 18.71% 46.05% 18.45% 19.84% 17.25% -
Total Cost 715,697 675,455 529,361 572,202 546,450 492,836 445,533 8.21%
-
Net Worth 461,814 446,623 456,188 349,395 358,934 328,929 312,529 6.72%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 30,893 55,652 44,049 12,478 7,583 6,325 5,061 35.16%
Div Payout % 63.05% 102.14% 91.38% 206.87% 26.03% 30.32% 38.24% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 461,814 446,623 456,188 349,395 358,934 328,929 312,529 6.72%
NOSH 157,430 157,430 157,430 124,784 126,385 126,511 126,530 3.70%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.92% 8.39% 9.95% 1.80% 7.02% 5.52% 4.88% -
ROE 10.61% 12.20% 10.57% 1.73% 8.12% 6.34% 4.24% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 497.84 477.11 380.13 466.96 465.00 412.31 370.18 5.05%
EPS 31.73 35.26 31.17 4.83 23.05 16.49 10.46 20.30%
DPS 20.00 36.00 28.49 10.00 6.00 5.00 4.00 30.75%
NAPS 2.99 2.89 2.95 2.80 2.84 2.60 2.47 3.23%
Adjusted Per Share Value based on latest NOSH - 124,784
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 488.43 468.35 373.39 370.13 373.31 331.34 297.52 8.60%
EPS 31.13 34.61 30.62 3.83 18.51 13.25 8.41 24.36%
DPS 19.62 35.35 27.98 7.93 4.82 4.02 3.21 35.19%
NAPS 2.9335 2.837 2.8977 2.2194 2.28 2.0894 1.9852 6.72%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 3.55 3.29 3.11 1.95 2.08 1.76 1.70 -
P/RPS 0.71 0.69 0.82 0.42 0.45 0.43 0.46 7.49%
P/EPS 11.19 9.33 9.98 40.34 9.02 10.67 16.25 -6.02%
EY 8.94 10.72 10.02 2.48 11.08 9.37 6.15 6.43%
DY 5.63 10.94 9.16 5.13 2.88 2.84 2.35 15.66%
P/NAPS 1.19 1.14 1.05 0.70 0.73 0.68 0.69 9.50%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 25/05/18 25/05/17 27/05/16 29/05/15 29/05/14 23/05/13 -
Price 3.36 3.60 3.67 2.05 2.10 2.11 1.88 -
P/RPS 0.67 0.75 0.97 0.44 0.45 0.51 0.51 4.65%
P/EPS 10.59 10.21 11.77 42.41 9.11 12.79 17.97 -8.43%
EY 9.44 9.79 8.49 2.36 10.98 7.82 5.56 9.21%
DY 5.95 10.00 7.76 4.88 2.86 2.37 2.13 18.66%
P/NAPS 1.12 1.25 1.24 0.73 0.74 0.81 0.76 6.67%

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