[TONGHER] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -14.96%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 473,332 468,393 484,398 524,058 560,345 605,704 601,065 -14.73%
PBT 30,694 27,627 29,257 29,257 33,076 43,511 48,127 -25.92%
Tax -5,569 -4,767 -4,717 -2,573 -2,414 -4,326 -941 227.53%
NP 25,125 22,860 24,540 26,684 30,662 39,185 47,186 -34.33%
-
NP to SH 15,457 13,237 14,654 19,134 22,499 30,197 36,554 -43.69%
-
Tax Rate 18.14% 17.25% 16.12% 8.79% 7.30% 9.94% 1.96% -
Total Cost 448,207 445,533 459,858 497,374 529,683 566,519 553,879 -13.17%
-
Net Worth 311,408 312,529 253,267 299,481 303,190 324,526 254,583 14.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,061 5,061 27,888 27,888 27,888 27,888 10,185 -37.29%
Div Payout % 32.74% 38.24% 190.32% 145.76% 123.96% 92.36% 27.86% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 311,408 312,529 253,267 299,481 303,190 324,526 254,583 14.38%
NOSH 126,588 126,530 126,633 126,363 126,858 126,768 127,291 -0.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.31% 4.88% 5.07% 5.09% 5.47% 6.47% 7.85% -
ROE 4.96% 4.24% 5.79% 6.39% 7.42% 9.30% 14.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 373.91 370.18 382.52 414.72 441.71 477.80 472.19 -14.42%
EPS 12.21 10.46 11.57 15.14 17.74 23.82 28.72 -43.48%
DPS 4.00 4.00 22.00 22.00 22.00 22.00 8.00 -37.03%
NAPS 2.46 2.47 2.00 2.37 2.39 2.56 2.00 14.81%
Adjusted Per Share Value based on latest NOSH - 126,363
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 300.66 297.52 307.69 332.88 355.93 384.74 381.80 -14.73%
EPS 9.82 8.41 9.31 12.15 14.29 19.18 23.22 -43.68%
DPS 3.21 3.21 17.72 17.72 17.72 17.72 6.47 -37.35%
NAPS 1.9781 1.9852 1.6088 1.9023 1.9259 2.0614 1.6171 14.39%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.70 1.77 1.81 2.09 2.39 1.96 -
P/RPS 0.44 0.46 0.46 0.44 0.47 0.50 0.42 3.15%
P/EPS 13.43 16.25 15.30 11.95 11.78 10.03 6.83 57.01%
EY 7.45 6.15 6.54 8.37 8.49 9.97 14.65 -36.31%
DY 2.44 2.35 12.43 12.15 10.53 9.21 4.08 -29.03%
P/NAPS 0.67 0.69 0.89 0.76 0.87 0.93 0.98 -22.41%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 27/02/13 26/11/12 29/08/12 30/05/12 27/02/12 -
Price 1.63 1.88 1.75 1.85 1.91 2.43 2.14 -
P/RPS 0.44 0.51 0.46 0.45 0.43 0.51 0.45 -1.48%
P/EPS 13.35 17.97 15.12 12.22 10.77 10.20 7.45 47.58%
EY 7.49 5.56 6.61 8.18 9.29 9.80 13.42 -32.23%
DY 2.45 2.13 12.57 11.89 11.52 9.05 3.74 -24.59%
P/NAPS 0.66 0.76 0.88 0.78 0.80 0.95 1.07 -27.55%

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