[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 12.47%
YoY- 71.66%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 446,232 301,279 158,828 562,440 412,494 265,901 133,569 123.31%
PBT 18,148 18,254 14,355 50,955 46,942 31,009 14,730 14.91%
Tax -6,831 -5,924 -3,251 -9,092 -9,080 -6,011 -3,012 72.53%
NP 11,317 12,330 11,104 41,863 37,862 24,998 11,718 -2.29%
-
NP to SH 7,444 8,144 7,343 30,206 26,858 18,089 8,413 -7.82%
-
Tax Rate 37.64% 32.45% 22.65% 17.84% 19.34% 19.38% 20.45% -
Total Cost 434,915 288,949 147,724 520,577 374,632 240,903 121,851 133.37%
-
Net Worth 365,272 352,275 358,934 342,592 332,407 328,661 328,929 7.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 7,557 7,575 7,583 7,585 13,902 6,320 6,325 12.58%
Div Payout % 101.52% 93.02% 103.27% 25.11% 51.76% 34.94% 75.19% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 365,272 352,275 358,934 342,592 332,407 328,661 328,929 7.22%
NOSH 125,956 126,263 126,385 126,417 126,390 126,408 126,511 -0.29%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.54% 4.09% 6.99% 7.44% 9.18% 9.40% 8.77% -
ROE 2.04% 2.31% 2.05% 8.82% 8.08% 5.50% 2.56% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 354.28 238.61 125.67 444.91 326.36 210.35 105.58 123.97%
EPS 5.91 6.45 5.81 23.89 21.25 14.31 6.65 -7.55%
DPS 6.00 6.00 6.00 6.00 11.00 5.00 5.00 12.91%
NAPS 2.90 2.79 2.84 2.71 2.63 2.60 2.60 7.54%
Adjusted Per Share Value based on latest NOSH - 126,640
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 283.45 191.37 100.89 357.26 262.02 168.90 84.84 123.32%
EPS 4.73 5.17 4.66 19.19 17.06 11.49 5.34 -7.76%
DPS 4.80 4.81 4.82 4.82 8.83 4.01 4.02 12.53%
NAPS 2.3202 2.2377 2.28 2.1762 2.1115 2.0877 2.0894 7.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.73 1.92 2.08 2.02 2.20 1.94 1.76 -
P/RPS 0.49 0.80 1.66 0.45 0.67 0.92 1.67 -55.81%
P/EPS 29.27 29.77 35.80 8.45 10.35 13.56 26.47 6.92%
EY 3.42 3.36 2.79 11.83 9.66 7.38 3.78 -6.44%
DY 3.47 3.13 2.88 2.97 5.00 2.58 2.84 14.27%
P/NAPS 0.60 0.69 0.73 0.75 0.84 0.75 0.68 -7.99%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 29/05/15 25/02/15 27/11/14 28/08/14 29/05/14 -
Price 1.96 2.00 2.10 2.25 2.16 2.00 2.11 -
P/RPS 0.55 0.84 1.67 0.51 0.66 0.95 2.00 -57.67%
P/EPS 33.16 31.01 36.14 9.42 10.16 13.98 31.73 2.97%
EY 3.02 3.23 2.77 10.62 9.84 7.16 3.15 -2.76%
DY 3.06 3.00 2.86 2.67 5.09 2.50 2.37 18.55%
P/NAPS 0.68 0.72 0.74 0.83 0.82 0.77 0.81 -10.99%

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