[TONGHER] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -16.82%
YoY- -48.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 104,131 112,088 120,228 147,951 143,791 148,375 165,587 -26.49%
PBT 6,162 3,985 7,829 11,281 6,162 7,804 18,264 -51.37%
Tax 24 -1,889 -1,129 -1,723 2,168 -1,730 -3,041 -
NP 6,186 2,096 6,700 9,558 8,330 6,074 15,223 -44.98%
-
NP to SH 3,536 695 3,755 6,668 8,016 4,060 11,453 -54.15%
-
Tax Rate -0.39% 47.40% 14.42% 15.27% -35.18% 22.17% 16.65% -
Total Cost 97,945 109,992 113,528 138,393 135,461 142,301 150,364 -24.75%
-
Net Worth 253,267 299,481 303,190 324,526 254,583 314,363 306,685 -11.92%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 27,888 - - - -
Div Payout % - - - 418.25% - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 253,267 299,481 303,190 324,526 254,583 314,363 306,685 -11.92%
NOSH 126,633 126,363 126,858 126,768 127,291 127,272 127,255 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.94% 1.87% 5.57% 6.46% 5.79% 4.09% 9.19% -
ROE 1.40% 0.23% 1.24% 2.05% 3.15% 1.29% 3.73% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 82.23 88.70 94.77 116.71 112.96 116.58 130.12 -26.25%
EPS 2.79 0.55 2.96 5.26 6.30 3.19 9.00 -54.03%
DPS 0.00 0.00 0.00 22.00 0.00 0.00 0.00 -
NAPS 2.00 2.37 2.39 2.56 2.00 2.47 2.41 -11.64%
Adjusted Per Share Value based on latest NOSH - 126,768
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.14 71.20 76.37 93.98 91.34 94.25 105.18 -26.49%
EPS 2.25 0.44 2.39 4.24 5.09 2.58 7.27 -54.08%
DPS 0.00 0.00 0.00 17.72 0.00 0.00 0.00 -
NAPS 1.6088 1.9023 1.9259 2.0614 1.6171 1.9968 1.9481 -11.92%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.77 1.81 2.09 2.39 1.96 1.90 2.40 -
P/RPS 2.15 2.04 2.21 2.05 1.74 1.63 1.84 10.88%
P/EPS 63.39 329.09 70.61 45.44 31.12 59.56 26.67 77.63%
EY 1.58 0.30 1.42 2.20 3.21 1.68 3.75 -43.65%
DY 0.00 0.00 0.00 9.21 0.00 0.00 0.00 -
P/NAPS 0.89 0.76 0.87 0.93 0.98 0.77 1.00 -7.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 29/11/11 22/08/11 -
Price 1.75 1.85 1.91 2.43 2.14 2.04 1.95 -
P/RPS 2.13 2.09 2.02 2.08 1.89 1.75 1.50 26.20%
P/EPS 62.67 336.36 64.53 46.20 33.98 63.95 21.67 102.33%
EY 1.60 0.30 1.55 2.16 2.94 1.56 4.62 -50.52%
DY 0.00 0.00 0.00 9.05 0.00 0.00 0.00 -
P/NAPS 0.88 0.78 0.80 0.95 1.07 0.83 0.81 5.65%

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