[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -21.17%
YoY- 26.34%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 800,240 694,103 677,990 645,944 627,356 573,426 558,846 27.07%
PBT 87,608 82,315 89,676 89,032 110,420 66,400 62,501 25.27%
Tax -15,700 -16,173 -18,584 -18,850 -21,420 -11,215 -10,570 30.21%
NP 71,908 66,142 71,092 70,182 89,000 55,185 51,930 24.25%
-
NP to SH 66,124 57,414 62,217 61,350 77,824 45,231 40,492 38.71%
-
Tax Rate 17.92% 19.65% 20.72% 21.17% 19.40% 16.89% 16.91% -
Total Cost 728,332 627,961 606,898 575,762 538,356 518,241 506,916 27.35%
-
Net Worth 446,623 429,899 450,002 434,538 456,188 367,396 355,448 16.45%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 111,269 27,835 - 61,856 123,712 13,121 16,629 255.50%
Div Payout % 168.27% 48.48% - 100.82% 158.96% 29.01% 41.07% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 446,623 429,899 450,002 434,538 456,188 367,396 355,448 16.45%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,718 16.81%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.99% 9.53% 10.49% 10.87% 14.19% 9.62% 9.29% -
ROE 14.81% 13.36% 13.83% 14.12% 17.06% 12.31% 11.39% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 517.82 448.85 438.43 417.71 405.69 437.02 448.09 10.13%
EPS 42.80 37.13 40.24 39.68 50.32 34.47 32.47 20.23%
DPS 72.00 18.00 0.00 40.00 80.00 10.00 13.33 208.16%
NAPS 2.89 2.78 2.91 2.81 2.95 2.80 2.85 0.93%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 508.31 440.90 430.66 410.31 398.50 364.24 354.98 27.07%
EPS 42.00 36.47 39.52 38.97 49.43 28.73 25.72 38.71%
DPS 70.68 17.68 0.00 39.29 78.58 8.33 10.56 255.56%
NAPS 2.837 2.7307 2.8584 2.7602 2.8977 2.3337 2.2578 16.45%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.29 4.02 3.60 3.38 3.11 2.04 2.03 -
P/RPS 0.64 0.90 0.82 0.81 0.77 0.47 0.45 26.49%
P/EPS 7.69 10.83 8.95 8.52 6.18 5.92 6.25 14.83%
EY 13.01 9.24 11.18 11.74 16.18 16.90 15.99 -12.85%
DY 21.88 4.48 0.00 11.83 25.72 4.90 6.57 123.17%
P/NAPS 1.14 1.45 1.24 1.20 1.05 0.73 0.71 37.15%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 -
Price 3.60 4.10 3.75 3.59 3.67 2.16 2.04 -
P/RPS 0.70 0.91 0.86 0.86 0.90 0.49 0.46 32.33%
P/EPS 8.41 11.04 9.32 9.05 7.29 6.27 6.28 21.51%
EY 11.89 9.06 10.73 11.05 13.71 15.96 15.92 -17.69%
DY 20.00 4.39 0.00 11.14 21.80 4.63 6.54 110.82%
P/NAPS 1.25 1.47 1.29 1.28 1.24 0.77 0.72 44.49%

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