[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -52.19%
YoY- 60.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 562,440 412,494 265,901 133,569 519,999 395,702 257,113 68.27%
PBT 50,955 46,942 31,009 14,730 30,841 29,349 20,547 82.91%
Tax -9,092 -9,080 -6,011 -3,012 -6,111 -6,879 -3,704 81.66%
NP 41,863 37,862 24,998 11,718 24,730 22,470 16,843 83.18%
-
NP to SH 30,206 26,858 18,089 8,413 17,596 14,887 11,226 93.10%
-
Tax Rate 17.84% 19.34% 19.38% 20.45% 19.81% 23.44% 18.03% -
Total Cost 520,577 374,632 240,903 121,851 495,269 373,232 240,270 67.20%
-
Net Worth 342,592 332,407 328,661 328,929 319,914 318,736 310,990 6.64%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,585 13,902 6,320 6,325 5,057 5,059 5,056 30.95%
Div Payout % 25.11% 51.76% 34.94% 75.19% 28.74% 33.98% 45.05% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 342,592 332,407 328,661 328,929 319,914 318,736 310,990 6.64%
NOSH 126,417 126,390 126,408 126,511 126,448 126,482 126,418 -0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.44% 9.18% 9.40% 8.77% 4.76% 5.68% 6.55% -
ROE 8.82% 8.08% 5.50% 2.56% 5.50% 4.67% 3.61% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 444.91 326.36 210.35 105.58 411.23 312.85 203.38 68.27%
EPS 23.89 21.25 14.31 6.65 13.91 11.77 8.88 93.08%
DPS 6.00 11.00 5.00 5.00 4.00 4.00 4.00 30.94%
NAPS 2.71 2.63 2.60 2.60 2.53 2.52 2.46 6.64%
Adjusted Per Share Value based on latest NOSH - 126,511
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 357.26 262.02 168.90 84.84 330.30 251.35 163.32 68.27%
EPS 19.19 17.06 11.49 5.34 11.18 9.46 7.13 93.14%
DPS 4.82 8.83 4.01 4.02 3.21 3.21 3.21 31.03%
NAPS 2.1762 2.1115 2.0877 2.0894 2.0321 2.0246 1.9754 6.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.02 2.20 1.94 1.76 1.74 1.72 1.64 -
P/RPS 0.45 0.67 0.92 1.67 0.42 0.55 0.81 -32.34%
P/EPS 8.45 10.35 13.56 26.47 12.50 14.61 18.47 -40.54%
EY 11.83 9.66 7.38 3.78 8.00 6.84 5.41 68.23%
DY 2.97 5.00 2.58 2.84 2.30 2.33 2.44 13.96%
P/NAPS 0.75 0.84 0.75 0.68 0.69 0.68 0.67 7.78%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 27/11/14 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 -
Price 2.25 2.16 2.00 2.11 1.70 1.80 1.63 -
P/RPS 0.51 0.66 0.95 2.00 0.41 0.58 0.80 -25.86%
P/EPS 9.42 10.16 13.98 31.73 12.22 15.29 18.36 -35.83%
EY 10.62 9.84 7.16 3.15 8.19 6.54 5.45 55.82%
DY 2.67 5.09 2.50 2.37 2.35 2.22 2.45 5.88%
P/NAPS 0.83 0.82 0.77 0.81 0.67 0.71 0.66 16.45%

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