[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 115.01%
YoY- 61.13%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 158,828 562,440 412,494 265,901 133,569 519,999 395,702 -45.61%
PBT 14,355 50,955 46,942 31,009 14,730 30,841 29,349 -37.94%
Tax -3,251 -9,092 -9,080 -6,011 -3,012 -6,111 -6,879 -39.35%
NP 11,104 41,863 37,862 24,998 11,718 24,730 22,470 -37.52%
-
NP to SH 7,343 30,206 26,858 18,089 8,413 17,596 14,887 -37.59%
-
Tax Rate 22.65% 17.84% 19.34% 19.38% 20.45% 19.81% 23.44% -
Total Cost 147,724 520,577 374,632 240,903 121,851 495,269 373,232 -46.12%
-
Net Worth 358,934 342,592 332,407 328,661 328,929 319,914 318,736 8.24%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 7,583 7,585 13,902 6,320 6,325 5,057 5,059 31.00%
Div Payout % 103.27% 25.11% 51.76% 34.94% 75.19% 28.74% 33.98% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 358,934 342,592 332,407 328,661 328,929 319,914 318,736 8.24%
NOSH 126,385 126,417 126,390 126,408 126,511 126,448 126,482 -0.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.99% 7.44% 9.18% 9.40% 8.77% 4.76% 5.68% -
ROE 2.05% 8.82% 8.08% 5.50% 2.56% 5.50% 4.67% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 125.67 444.91 326.36 210.35 105.58 411.23 312.85 -45.58%
EPS 5.81 23.89 21.25 14.31 6.65 13.91 11.77 -37.56%
DPS 6.00 6.00 11.00 5.00 5.00 4.00 4.00 31.06%
NAPS 2.84 2.71 2.63 2.60 2.60 2.53 2.52 8.30%
Adjusted Per Share Value based on latest NOSH - 126,483
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 100.89 357.26 262.02 168.90 84.84 330.30 251.35 -45.61%
EPS 4.66 19.19 17.06 11.49 5.34 11.18 9.46 -37.65%
DPS 4.82 4.82 8.83 4.01 4.02 3.21 3.21 31.16%
NAPS 2.28 2.1762 2.1115 2.0877 2.0894 2.0321 2.0246 8.25%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.08 2.02 2.20 1.94 1.76 1.74 1.72 -
P/RPS 1.66 0.45 0.67 0.92 1.67 0.42 0.55 108.98%
P/EPS 35.80 8.45 10.35 13.56 26.47 12.50 14.61 81.85%
EY 2.79 11.83 9.66 7.38 3.78 8.00 6.84 -45.02%
DY 2.88 2.97 5.00 2.58 2.84 2.30 2.33 15.18%
P/NAPS 0.73 0.75 0.84 0.75 0.68 0.69 0.68 4.84%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 25/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 -
Price 2.10 2.25 2.16 2.00 2.11 1.70 1.80 -
P/RPS 1.67 0.51 0.66 0.95 2.00 0.41 0.58 102.52%
P/EPS 36.14 9.42 10.16 13.98 31.73 12.22 15.29 77.53%
EY 2.77 10.62 9.84 7.16 3.15 8.19 6.54 -43.63%
DY 2.86 2.67 5.09 2.50 2.37 2.35 2.22 18.41%
P/NAPS 0.74 0.83 0.82 0.77 0.81 0.67 0.71 2.80%

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