[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.69%
YoY- -12.72%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 599,085 446,232 301,279 158,828 562,440 412,494 265,901 71.60%
PBT 11,721 18,148 18,254 14,355 50,955 46,942 31,009 -47.62%
Tax -9,093 -6,831 -5,924 -3,251 -9,092 -9,080 -6,011 31.67%
NP 2,628 11,317 12,330 11,104 41,863 37,862 24,998 -77.63%
-
NP to SH -3,109 7,444 8,144 7,343 30,206 26,858 18,089 -
-
Tax Rate 77.58% 37.64% 32.45% 22.65% 17.84% 19.34% 19.38% -
Total Cost 596,457 434,915 288,949 147,724 520,577 374,632 240,903 82.71%
-
Net Worth 352,437 365,272 352,275 358,934 342,592 332,407 328,661 4.75%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 7,552 7,557 7,575 7,583 7,585 13,902 6,320 12.56%
Div Payout % 0.00% 101.52% 93.02% 103.27% 25.11% 51.76% 34.94% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 352,437 365,272 352,275 358,934 342,592 332,407 328,661 4.75%
NOSH 125,870 125,956 126,263 126,385 126,417 126,390 126,408 -0.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.44% 2.54% 4.09% 6.99% 7.44% 9.18% 9.40% -
ROE -0.88% 2.04% 2.31% 2.05% 8.82% 8.08% 5.50% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 475.95 354.28 238.61 125.67 444.91 326.36 210.35 72.09%
EPS -2.47 5.91 6.45 5.81 23.89 21.25 14.31 -
DPS 6.00 6.00 6.00 6.00 6.00 11.00 5.00 12.88%
NAPS 2.80 2.90 2.79 2.84 2.71 2.63 2.60 5.05%
Adjusted Per Share Value based on latest NOSH - 126,385
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 380.54 283.45 191.37 100.89 357.26 262.02 168.90 71.60%
EPS -1.97 4.73 5.17 4.66 19.19 17.06 11.49 -
DPS 4.80 4.80 4.81 4.82 4.82 8.83 4.01 12.69%
NAPS 2.2387 2.3202 2.2377 2.28 2.1762 2.1115 2.0877 4.75%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.02 1.73 1.92 2.08 2.02 2.20 1.94 -
P/RPS 0.42 0.49 0.80 1.66 0.45 0.67 0.92 -40.62%
P/EPS -81.78 29.27 29.77 35.80 8.45 10.35 13.56 -
EY -1.22 3.42 3.36 2.79 11.83 9.66 7.38 -
DY 2.97 3.47 3.13 2.88 2.97 5.00 2.58 9.81%
P/NAPS 0.72 0.60 0.69 0.73 0.75 0.84 0.75 -2.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 27/08/15 29/05/15 25/02/15 27/11/14 28/08/14 -
Price 1.97 1.96 2.00 2.10 2.25 2.16 2.00 -
P/RPS 0.41 0.55 0.84 1.67 0.51 0.66 0.95 -42.80%
P/EPS -79.76 33.16 31.01 36.14 9.42 10.16 13.98 -
EY -1.25 3.02 3.23 2.77 10.62 9.84 7.16 -
DY 3.05 3.06 3.00 2.86 2.67 5.09 2.50 14.13%
P/NAPS 0.70 0.68 0.72 0.74 0.83 0.82 0.77 -6.14%

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