[TONGHER] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 7.1%
YoY- 296.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 737,324 694,103 662,784 620,729 587,829 573,426 571,988 18.46%
PBT 76,612 82,315 86,781 76,396 71,926 66,400 40,449 53.14%
Tax -14,743 -16,173 -17,225 -15,842 -13,458 -11,215 -10,190 27.94%
NP 61,869 66,142 69,556 60,554 58,468 55,185 30,259 61.16%
-
NP to SH 54,489 57,414 61,525 51,626 48,203 45,231 19,816 96.39%
-
Tax Rate 19.24% 19.65% 19.85% 20.74% 18.71% 16.89% 25.19% -
Total Cost 675,455 627,961 593,228 560,175 529,361 518,241 541,729 15.86%
-
Net Worth 446,623 429,899 450,002 434,538 456,188 367,396 355,607 16.42%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 55,652 58,763 44,049 44,049 44,049 25,599 12,478 171.19%
Div Payout % 102.14% 102.35% 71.60% 85.32% 91.38% 56.60% 62.97% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 446,623 429,899 450,002 434,538 456,188 367,396 355,607 16.42%
NOSH 157,430 157,430 157,430 157,430 157,430 157,430 124,774 16.78%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.39% 9.53% 10.49% 9.76% 9.95% 9.62% 5.29% -
ROE 12.20% 13.36% 13.67% 11.88% 10.57% 12.31% 5.57% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 477.11 448.85 428.60 401.40 380.13 437.02 458.42 2.70%
EPS 35.26 37.13 39.79 33.38 31.17 34.47 15.88 70.28%
DPS 36.00 38.00 28.49 28.49 28.49 19.51 10.00 135.07%
NAPS 2.89 2.78 2.91 2.81 2.95 2.80 2.85 0.93%
Adjusted Per Share Value based on latest NOSH - 157,430
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 468.35 440.90 421.00 394.29 373.39 364.24 363.33 18.46%
EPS 34.61 36.47 39.08 32.79 30.62 28.73 12.59 96.35%
DPS 35.35 37.33 27.98 27.98 27.98 16.26 7.93 171.10%
NAPS 2.837 2.7307 2.8584 2.7602 2.8977 2.3337 2.2588 16.42%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.29 4.02 3.60 3.38 3.11 2.04 2.03 -
P/RPS 0.69 0.90 0.84 0.84 0.82 0.47 0.44 35.01%
P/EPS 9.33 10.83 9.05 10.12 9.98 5.92 12.78 -18.93%
EY 10.72 9.24 11.05 9.88 10.02 16.90 7.82 23.42%
DY 10.94 9.45 7.91 8.43 9.16 9.56 4.93 70.21%
P/NAPS 1.14 1.45 1.24 1.20 1.05 0.73 0.71 37.15%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 -
Price 3.60 4.10 3.75 3.59 3.67 2.16 2.04 -
P/RPS 0.75 0.91 0.87 0.89 0.97 0.49 0.45 40.61%
P/EPS 10.21 11.04 9.43 10.75 11.77 6.27 12.85 -14.22%
EY 9.79 9.06 10.61 9.30 8.49 15.96 7.79 16.47%
DY 10.00 9.27 7.60 7.93 7.76 9.03 4.90 60.96%
P/NAPS 1.25 1.47 1.29 1.28 1.24 0.77 0.72 44.49%

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