[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 630.2%
YoY- 124.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 573,426 419,135 275,669 142,436 599,085 446,232 301,279 53.28%
PBT 66,400 46,876 34,520 22,079 11,721 18,148 18,254 135.59%
Tax -11,215 -7,928 -4,798 -3,112 -9,093 -6,831 -5,924 52.73%
NP 55,185 38,948 29,722 18,967 2,628 11,317 12,330 170.35%
-
NP to SH 45,231 30,369 24,280 16,484 -3,109 7,444 8,144 211.99%
-
Tax Rate 16.89% 16.91% 13.90% 14.09% 77.58% 37.64% 32.45% -
Total Cost 518,241 380,187 245,947 123,469 596,457 434,915 288,949 47.35%
-
Net Worth 367,396 355,448 346,857 349,395 352,437 365,272 352,275 2.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 13,121 12,471 12,476 12,478 7,552 7,557 7,575 43.99%
Div Payout % 29.01% 41.07% 51.39% 75.70% 0.00% 101.52% 93.02% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 367,396 355,448 346,857 349,395 352,437 365,272 352,275 2.82%
NOSH 157,430 124,718 124,768 124,784 125,870 125,956 126,263 15.76%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 9.62% 9.29% 10.78% 13.32% 0.44% 2.54% 4.09% -
ROE 12.31% 8.54% 7.00% 4.72% -0.88% 2.04% 2.31% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 437.02 336.06 220.94 114.15 475.95 354.28 238.61 49.42%
EPS 34.47 24.35 19.46 13.21 -2.47 5.91 6.45 204.12%
DPS 10.00 10.00 10.00 10.00 6.00 6.00 6.00 40.35%
NAPS 2.80 2.85 2.78 2.80 2.80 2.90 2.79 0.23%
Adjusted Per Share Value based on latest NOSH - 124,784
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 364.24 266.24 175.11 90.48 380.54 283.45 191.37 53.28%
EPS 28.73 19.29 15.42 10.47 -1.97 4.73 5.17 212.10%
DPS 8.33 7.92 7.93 7.93 4.80 4.80 4.81 43.97%
NAPS 2.3337 2.2578 2.2032 2.2194 2.2387 2.3202 2.2377 2.82%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.04 2.03 1.90 1.95 2.02 1.73 1.92 -
P/RPS 0.47 0.60 0.86 1.71 0.42 0.49 0.80 -29.74%
P/EPS 5.92 8.34 9.76 14.76 -81.78 29.27 29.77 -65.76%
EY 16.90 12.00 10.24 6.77 -1.22 3.42 3.36 192.12%
DY 4.90 4.93 5.26 5.13 2.97 3.47 3.13 34.64%
P/NAPS 0.73 0.71 0.68 0.70 0.72 0.60 0.69 3.81%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 29/08/16 27/05/16 29/02/16 26/11/15 27/08/15 -
Price 2.16 2.04 2.00 2.05 1.97 1.96 2.00 -
P/RPS 0.49 0.61 0.91 1.80 0.41 0.55 0.84 -30.07%
P/EPS 6.27 8.38 10.28 15.52 -79.76 33.16 31.01 -65.38%
EY 15.96 11.94 9.73 6.44 -1.25 3.02 3.23 188.70%
DY 4.63 4.90 5.00 4.88 3.05 3.06 3.00 33.37%
P/NAPS 0.77 0.72 0.72 0.73 0.70 0.68 0.72 4.55%

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