[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.89%
YoY- -61.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 514,226 527,784 484,398 507,022 536,358 591,804 601,065 -9.88%
PBT 41,094 38,604 29,257 30,793 38,220 45,124 48,127 -10.00%
Tax -7,408 -7,092 -4,717 -6,321 -5,704 -6,892 -941 296.23%
NP 33,686 31,512 24,540 24,472 32,516 38,232 47,186 -20.13%
-
NP to SH 22,452 21,004 14,654 14,824 20,846 26,672 36,554 -27.76%
-
Tax Rate 18.03% 18.37% 16.12% 20.53% 14.92% 15.27% 1.96% -
Total Cost 480,540 496,272 459,858 482,550 503,842 553,572 553,879 -9.04%
-
Net Worth 310,990 312,529 305,436 300,452 303,053 324,526 321,930 -2.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 10,113 20,244 27,882 37,186 55,792 111,555 10,179 -0.43%
Div Payout % 45.05% 96.39% 190.27% 250.86% 267.64% 418.25% 27.85% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 310,990 312,529 305,436 300,452 303,053 324,526 321,930 -2.28%
NOSH 126,418 126,530 126,737 126,773 126,800 126,768 127,245 -0.43%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.55% 5.97% 5.07% 4.83% 6.06% 6.46% 7.85% -
ROE 7.22% 6.72% 4.80% 4.93% 6.88% 8.22% 11.35% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 406.76 417.12 382.21 399.95 422.99 466.84 472.37 -9.49%
EPS 17.76 16.60 11.56 11.69 16.44 21.04 28.73 -27.45%
DPS 8.00 16.00 22.00 29.33 44.00 88.00 8.00 0.00%
NAPS 2.46 2.47 2.41 2.37 2.39 2.56 2.53 -1.85%
Adjusted Per Share Value based on latest NOSH - 126,363
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 326.64 335.25 307.69 322.06 340.70 375.92 381.80 -9.88%
EPS 14.26 13.34 9.31 9.42 13.24 16.94 23.22 -27.77%
DPS 6.42 12.86 17.71 23.62 35.44 70.86 6.47 -0.51%
NAPS 1.9754 1.9852 1.9401 1.9085 1.925 2.0614 2.0449 -2.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.70 1.77 1.81 2.09 2.39 1.96 -
P/RPS 0.40 0.41 0.46 0.45 0.49 0.51 0.41 -1.63%
P/EPS 9.23 10.24 15.31 15.48 12.71 11.36 6.82 22.37%
EY 10.83 9.76 6.53 6.46 7.87 8.80 14.66 -18.29%
DY 4.88 9.41 12.43 16.21 21.05 36.82 4.08 12.69%
P/NAPS 0.67 0.69 0.73 0.76 0.87 0.93 0.77 -8.86%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 -
Price 1.63 1.88 1.75 1.85 1.91 2.43 2.14 -
P/RPS 0.40 0.45 0.46 0.46 0.45 0.52 0.45 -7.55%
P/EPS 9.18 11.33 15.14 15.82 11.62 11.55 7.45 14.95%
EY 10.90 8.83 6.61 6.32 8.61 8.66 13.42 -12.95%
DY 4.91 8.51 12.57 15.86 23.04 36.21 3.74 19.91%
P/NAPS 0.66 0.76 0.73 0.78 0.80 0.95 0.85 -15.53%

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