[TONGHER] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.79%
YoY- 59.12%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 133,569 124,297 138,589 125,167 131,946 104,131 112,088 12.41%
PBT 14,730 1,482 8,802 10,896 9,651 6,162 3,985 139.25%
Tax -3,012 994 -3,175 -1,931 -1,773 24 -1,889 36.52%
NP 11,718 2,476 5,627 8,965 7,878 6,186 2,096 215.32%
-
NP to SH 8,413 2,817 3,661 5,975 5,251 3,536 695 428.00%
-
Tax Rate 20.45% -67.07% 36.07% 17.72% 18.37% -0.39% 47.40% -
Total Cost 121,851 121,821 132,962 116,202 124,068 97,945 109,992 7.07%
-
Net Worth 328,929 252,409 319,229 311,408 312,529 253,267 299,481 6.45%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 6,325 - - - 5,061 - - -
Div Payout % 75.19% - - - 96.39% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 328,929 252,409 319,229 311,408 312,529 253,267 299,481 6.45%
NOSH 126,511 126,204 126,678 126,588 126,530 126,633 126,363 0.07%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.77% 1.99% 4.06% 7.16% 5.97% 5.94% 1.87% -
ROE 2.56% 1.12% 1.15% 1.92% 1.68% 1.40% 0.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 105.58 98.49 109.40 98.88 104.28 82.23 88.70 12.32%
EPS 6.65 2.23 2.89 4.72 4.15 2.79 0.55 427.59%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.60 2.00 2.52 2.46 2.47 2.00 2.37 6.37%
Adjusted Per Share Value based on latest NOSH - 126,588
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 84.84 78.95 88.03 79.51 83.81 66.14 71.20 12.40%
EPS 5.34 1.79 2.33 3.80 3.34 2.25 0.44 428.91%
DPS 4.02 0.00 0.00 0.00 3.21 0.00 0.00 -
NAPS 2.0894 1.6033 2.0278 1.9781 1.9852 1.6088 1.9023 6.46%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.76 1.74 1.72 1.64 1.70 1.77 1.81 -
P/RPS 1.67 1.77 1.57 1.66 1.63 2.15 2.04 -12.50%
P/EPS 26.47 77.95 59.52 34.75 40.96 63.39 329.09 -81.39%
EY 3.78 1.28 1.68 2.88 2.44 1.58 0.30 442.31%
DY 2.84 0.00 0.00 0.00 2.35 0.00 0.00 -
P/NAPS 0.68 0.87 0.68 0.67 0.69 0.89 0.76 -7.15%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 27/02/14 27/11/13 28/08/13 23/05/13 27/02/13 26/11/12 -
Price 2.11 1.70 1.80 1.63 1.88 1.75 1.85 -
P/RPS 2.00 1.73 1.65 1.65 1.80 2.13 2.09 -2.89%
P/EPS 31.73 76.16 62.28 34.53 45.30 62.67 336.36 -79.30%
EY 3.15 1.31 1.61 2.90 2.21 1.60 0.30 380.19%
DY 2.37 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 0.81 0.85 0.71 0.66 0.76 0.88 0.78 2.55%

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