[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -56.99%
YoY- 18.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 694,103 508,493 322,972 156,839 573,426 419,135 275,669 84.76%
PBT 82,315 67,257 44,516 27,605 66,400 46,876 34,520 78.20%
Tax -16,173 -13,938 -9,425 -5,355 -11,215 -7,928 -4,798 124.31%
NP 66,142 53,319 35,091 22,250 55,185 38,948 29,722 70.20%
-
NP to SH 57,414 46,663 30,675 19,456 45,231 30,369 24,280 77.21%
-
Tax Rate 19.65% 20.72% 21.17% 19.40% 16.89% 16.91% 13.90% -
Total Cost 627,961 455,174 287,881 134,589 518,241 380,187 245,947 86.48%
-
Net Worth 429,899 450,002 434,538 456,188 367,396 355,448 346,857 15.33%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 27,835 - 30,928 30,928 13,121 12,471 12,476 70.49%
Div Payout % 48.48% - 100.82% 158.96% 29.01% 41.07% 51.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 429,899 450,002 434,538 456,188 367,396 355,448 346,857 15.33%
NOSH 157,430 157,430 157,430 157,430 157,430 124,718 124,768 16.71%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.53% 10.49% 10.87% 14.19% 9.62% 9.29% 10.78% -
ROE 13.36% 10.37% 7.06% 4.26% 12.31% 8.54% 7.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 448.85 328.82 208.85 101.42 437.02 336.06 220.94 60.19%
EPS 37.13 30.18 19.84 12.58 34.47 24.35 19.46 53.65%
DPS 18.00 0.00 20.00 20.00 10.00 10.00 10.00 47.81%
NAPS 2.78 2.91 2.81 2.95 2.80 2.85 2.78 0.00%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 440.90 323.00 205.15 99.62 364.24 266.24 175.11 84.76%
EPS 36.47 29.64 19.48 12.36 28.73 19.29 15.42 77.23%
DPS 17.68 0.00 19.65 19.65 8.33 7.92 7.93 70.41%
NAPS 2.7307 2.8584 2.7602 2.8977 2.3337 2.2578 2.2032 15.33%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.02 3.60 3.38 3.11 2.04 2.03 1.90 -
P/RPS 0.90 1.09 1.62 3.07 0.47 0.60 0.86 3.06%
P/EPS 10.83 11.93 17.04 24.72 5.92 8.34 9.76 7.16%
EY 9.24 8.38 5.87 4.05 16.90 12.00 10.24 -6.60%
DY 4.48 0.00 5.92 6.43 4.90 4.93 5.26 -10.12%
P/NAPS 1.45 1.24 1.20 1.05 0.73 0.71 0.68 65.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 -
Price 4.10 3.75 3.59 3.67 2.16 2.04 2.00 -
P/RPS 0.91 1.14 1.72 3.62 0.49 0.61 0.91 0.00%
P/EPS 11.04 12.43 18.10 29.17 6.27 8.38 10.28 4.85%
EY 9.06 8.05 5.53 3.43 15.96 11.94 9.73 -4.63%
DY 4.39 0.00 5.57 5.45 4.63 4.90 5.00 -8.28%
P/NAPS 1.47 1.29 1.28 1.24 0.77 0.72 0.72 60.72%

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