[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 72.06%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 694,103 677,990 645,944 627,356 573,426 558,846 551,338 16.54%
PBT 82,315 89,676 89,032 110,420 66,400 62,501 69,040 12.40%
Tax -16,173 -18,584 -18,850 -21,420 -11,215 -10,570 -9,596 41.48%
NP 66,142 71,092 70,182 89,000 55,185 51,930 59,444 7.35%
-
NP to SH 57,414 62,217 61,350 77,824 45,231 40,492 48,560 11.77%
-
Tax Rate 19.65% 20.72% 21.17% 19.40% 16.89% 16.91% 13.90% -
Total Cost 627,961 606,898 575,762 538,356 518,241 506,916 491,894 17.62%
-
Net Worth 429,899 450,002 434,538 456,188 367,396 355,448 346,857 15.33%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 27,835 - 61,856 123,712 13,121 16,629 24,953 7.53%
Div Payout % 48.48% - 100.82% 158.96% 29.01% 41.07% 51.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 429,899 450,002 434,538 456,188 367,396 355,448 346,857 15.33%
NOSH 157,430 157,430 157,430 157,430 157,430 124,718 124,768 16.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.53% 10.49% 10.87% 14.19% 9.62% 9.29% 10.78% -
ROE 13.36% 13.83% 14.12% 17.06% 12.31% 11.39% 14.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 448.85 438.43 417.71 405.69 437.02 448.09 441.89 1.04%
EPS 37.13 40.24 39.68 50.32 34.47 32.47 38.92 -3.08%
DPS 18.00 0.00 40.00 80.00 10.00 13.33 20.00 -6.76%
NAPS 2.78 2.91 2.81 2.95 2.80 2.85 2.78 0.00%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 440.90 430.66 410.31 398.50 364.24 354.98 350.21 16.54%
EPS 36.47 39.52 38.97 49.43 28.73 25.72 30.85 11.76%
DPS 17.68 0.00 39.29 78.58 8.33 10.56 15.85 7.53%
NAPS 2.7307 2.8584 2.7602 2.8977 2.3337 2.2578 2.2032 15.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.02 3.60 3.38 3.11 2.04 2.03 1.90 -
P/RPS 0.90 0.82 0.81 0.77 0.47 0.45 0.43 63.40%
P/EPS 10.83 8.95 8.52 6.18 5.92 6.25 4.88 69.89%
EY 9.24 11.18 11.74 16.18 16.90 15.99 20.48 -41.08%
DY 4.48 0.00 11.83 25.72 4.90 6.57 10.53 -43.34%
P/NAPS 1.45 1.24 1.20 1.05 0.73 0.71 0.68 65.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 -
Price 4.10 3.75 3.59 3.67 2.16 2.04 2.00 -
P/RPS 0.91 0.86 0.86 0.90 0.49 0.46 0.45 59.70%
P/EPS 11.04 9.32 9.05 7.29 6.27 6.28 5.14 66.23%
EY 9.06 10.73 11.05 13.71 15.96 15.92 19.46 -39.84%
DY 4.39 0.00 11.14 21.80 4.63 6.54 10.00 -42.15%
P/NAPS 1.47 1.29 1.28 1.24 0.77 0.72 0.72 60.72%

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