[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -27.03%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 484,398 507,022 536,358 591,804 601,065 609,698 617,798 -14.90%
PBT 29,257 30,793 38,220 45,124 48,127 55,953 68,322 -43.04%
Tax -4,717 -6,321 -5,704 -6,892 -941 -4,145 -2,758 42.78%
NP 24,540 24,472 32,516 38,232 47,186 51,808 65,564 -47.90%
-
NP to SH 14,654 14,824 20,846 26,672 36,554 38,050 48,956 -55.08%
-
Tax Rate 16.12% 20.53% 14.92% 15.27% 1.96% 7.41% 4.04% -
Total Cost 459,858 482,550 503,842 553,572 553,879 557,890 552,234 -11.43%
-
Net Worth 305,436 300,452 303,053 324,526 321,930 314,261 306,770 -0.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 27,882 37,186 55,792 111,555 10,179 13,571 20,366 23.17%
Div Payout % 190.27% 250.86% 267.64% 418.25% 27.85% 35.67% 41.60% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 305,436 300,452 303,053 324,526 321,930 314,261 306,770 -0.28%
NOSH 126,737 126,773 126,800 126,768 127,245 127,231 127,290 -0.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.07% 4.83% 6.06% 6.46% 7.85% 8.50% 10.61% -
ROE 4.80% 4.93% 6.88% 8.22% 11.35% 12.11% 15.96% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 382.21 399.95 422.99 466.84 472.37 479.20 485.34 -14.66%
EPS 11.56 11.69 16.44 21.04 28.73 29.91 38.46 -54.96%
DPS 22.00 29.33 44.00 88.00 8.00 10.67 16.00 23.53%
NAPS 2.41 2.37 2.39 2.56 2.53 2.47 2.41 0.00%
Adjusted Per Share Value based on latest NOSH - 126,768
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 307.69 322.06 340.70 375.92 381.80 387.28 392.43 -14.90%
EPS 9.31 9.42 13.24 16.94 23.22 24.17 31.10 -55.08%
DPS 17.71 23.62 35.44 70.86 6.47 8.62 12.94 23.15%
NAPS 1.9401 1.9085 1.925 2.0614 2.0449 1.9962 1.9486 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.77 1.81 2.09 2.39 1.96 1.90 2.40 -
P/RPS 0.46 0.45 0.49 0.51 0.41 0.40 0.49 -4.10%
P/EPS 15.31 15.48 12.71 11.36 6.82 6.35 6.24 81.41%
EY 6.53 6.46 7.87 8.80 14.66 15.74 16.02 -44.87%
DY 12.43 16.21 21.05 36.82 4.08 5.61 6.67 51.15%
P/NAPS 0.73 0.76 0.87 0.93 0.77 0.77 1.00 -18.84%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 29/11/11 22/08/11 -
Price 1.75 1.85 1.91 2.43 2.14 2.04 1.95 -
P/RPS 0.46 0.46 0.45 0.52 0.45 0.43 0.40 9.71%
P/EPS 15.14 15.82 11.62 11.55 7.45 6.82 5.07 106.68%
EY 6.61 6.32 8.61 8.66 13.42 14.66 19.72 -51.58%
DY 12.57 15.86 23.04 36.21 3.74 5.23 8.21 32.66%
P/NAPS 0.73 0.78 0.80 0.95 0.85 0.83 0.81 -6.66%

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