[TONGHER] QoQ Annualized Quarter 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- 2220.81%
YoY- 124.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 573,426 558,846 551,338 569,744 599,085 594,976 602,558 -3.23%
PBT 66,400 62,501 69,040 88,316 11,721 24,197 36,508 48.73%
Tax -11,215 -10,570 -9,596 -12,448 -9,093 -9,108 -11,848 -3.57%
NP 55,185 51,930 59,444 75,868 2,628 15,089 24,660 70.67%
-
NP to SH 45,231 40,492 48,560 65,936 -3,109 9,925 16,288 96.95%
-
Tax Rate 16.89% 16.91% 13.90% 14.09% 77.58% 37.64% 32.45% -
Total Cost 518,241 506,916 491,894 493,876 596,457 579,886 577,898 -6.97%
-
Net Worth 367,396 355,448 346,857 349,395 352,437 365,272 352,275 2.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,121 16,629 24,953 49,913 7,552 10,076 15,151 -9.10%
Div Payout % 29.01% 41.07% 51.39% 75.70% 0.00% 101.52% 93.02% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 367,396 355,448 346,857 349,395 352,437 365,272 352,275 2.82%
NOSH 157,430 124,718 124,768 124,784 125,870 125,956 126,263 15.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.62% 9.29% 10.78% 13.32% 0.44% 2.54% 4.09% -
ROE 12.31% 11.39% 14.00% 18.87% -0.88% 2.72% 4.62% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 437.02 448.09 441.89 456.58 475.95 472.37 477.22 -5.67%
EPS 34.47 32.47 38.92 52.84 -2.47 7.88 12.90 91.98%
DPS 10.00 13.33 20.00 40.00 6.00 8.00 12.00 -11.39%
NAPS 2.80 2.85 2.78 2.80 2.80 2.90 2.79 0.23%
Adjusted Per Share Value based on latest NOSH - 124,784
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 364.24 354.98 350.21 361.90 380.54 377.93 382.75 -3.23%
EPS 28.73 25.72 30.85 41.88 -1.97 6.30 10.35 96.90%
DPS 8.33 10.56 15.85 31.71 4.80 6.40 9.62 -9.11%
NAPS 2.3337 2.2578 2.2032 2.2194 2.2387 2.3202 2.2377 2.82%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.04 2.03 1.90 1.95 2.02 1.73 1.92 -
P/RPS 0.47 0.45 0.43 0.43 0.42 0.37 0.40 11.29%
P/EPS 5.92 6.25 4.88 3.69 -81.78 21.95 14.88 -45.75%
EY 16.90 15.99 20.48 27.10 -1.22 4.55 6.72 84.41%
DY 4.90 6.57 10.53 20.51 2.97 4.62 6.25 -14.91%
P/NAPS 0.73 0.71 0.68 0.70 0.72 0.60 0.69 3.81%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 -
Price 2.16 2.04 2.00 2.05 1.97 1.96 2.00 -
P/RPS 0.49 0.46 0.45 0.45 0.41 0.41 0.42 10.77%
P/EPS 6.27 6.28 5.14 3.88 -79.76 24.87 15.50 -45.15%
EY 15.96 15.92 19.46 25.78 -1.25 4.02 6.45 82.44%
DY 4.63 6.54 10.00 19.51 3.05 4.08 6.00 -15.80%
P/NAPS 0.77 0.72 0.72 0.73 0.70 0.68 0.72 4.55%

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