[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 25.08%
YoY- 307.97%
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 322,972 156,839 573,426 419,135 275,669 142,436 599,085 -33.78%
PBT 44,516 27,605 66,400 46,876 34,520 22,079 11,721 143.62%
Tax -9,425 -5,355 -11,215 -7,928 -4,798 -3,112 -9,093 2.42%
NP 35,091 22,250 55,185 38,948 29,722 18,967 2,628 463.72%
-
NP to SH 30,675 19,456 45,231 30,369 24,280 16,484 -3,109 -
-
Tax Rate 21.17% 19.40% 16.89% 16.91% 13.90% 14.09% 77.58% -
Total Cost 287,881 134,589 518,241 380,187 245,947 123,469 596,457 -38.49%
-
Net Worth 434,538 456,188 367,396 355,448 346,857 349,395 352,437 14.99%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 30,928 30,928 13,121 12,471 12,476 12,478 7,552 156.19%
Div Payout % 100.82% 158.96% 29.01% 41.07% 51.39% 75.70% 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 434,538 456,188 367,396 355,448 346,857 349,395 352,437 14.99%
NOSH 157,430 157,430 157,430 124,718 124,768 124,784 125,870 16.10%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.87% 14.19% 9.62% 9.29% 10.78% 13.32% 0.44% -
ROE 7.06% 4.26% 12.31% 8.54% 7.00% 4.72% -0.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 208.85 101.42 437.02 336.06 220.94 114.15 475.95 -42.28%
EPS 19.84 12.58 34.47 24.35 19.46 13.21 -2.47 -
DPS 20.00 20.00 10.00 10.00 10.00 10.00 6.00 123.30%
NAPS 2.81 2.95 2.80 2.85 2.78 2.80 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 124,774
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 205.15 99.62 364.24 266.24 175.11 90.48 380.54 -33.78%
EPS 19.48 12.36 28.73 19.29 15.42 10.47 -1.97 -
DPS 19.65 19.65 8.33 7.92 7.93 7.93 4.80 156.12%
NAPS 2.7602 2.8977 2.3337 2.2578 2.2032 2.2194 2.2387 14.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.38 3.11 2.04 2.03 1.90 1.95 2.02 -
P/RPS 1.62 3.07 0.47 0.60 0.86 1.71 0.42 146.15%
P/EPS 17.04 24.72 5.92 8.34 9.76 14.76 -81.78 -
EY 5.87 4.05 16.90 12.00 10.24 6.77 -1.22 -
DY 5.92 6.43 4.90 4.93 5.26 5.13 2.97 58.45%
P/NAPS 1.20 1.05 0.73 0.71 0.68 0.70 0.72 40.61%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 29/02/16 -
Price 3.59 3.67 2.16 2.04 2.00 2.05 1.97 -
P/RPS 1.72 3.62 0.49 0.61 0.91 1.80 0.41 160.34%
P/EPS 18.10 29.17 6.27 8.38 10.28 15.52 -79.76 -
EY 5.53 3.43 15.96 11.94 9.73 6.44 -1.25 -
DY 5.57 5.45 4.63 4.90 5.00 4.88 3.05 49.46%
P/NAPS 1.28 1.24 0.77 0.72 0.72 0.73 0.70 49.58%

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