[TONGHER] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 52.11%
YoY- 83.62%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 620,729 587,829 573,426 571,988 573,475 582,693 599,085 2.39%
PBT 76,396 71,926 66,400 40,449 27,987 19,445 11,721 249.32%
Tax -15,842 -13,458 -11,215 -10,190 -7,967 -8,954 -9,093 44.83%
NP 60,554 58,468 55,185 30,259 20,020 10,491 2,628 711.28%
-
NP to SH 51,626 48,203 45,231 19,816 13,027 6,032 -3,109 -
-
Tax Rate 20.74% 18.71% 16.89% 25.19% 28.47% 46.05% 77.58% -
Total Cost 560,175 529,361 518,241 541,729 553,455 572,202 596,457 -4.10%
-
Net Worth 434,538 456,188 367,396 355,607 346,766 349,395 353,027 14.86%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 44,049 44,049 25,599 12,478 12,478 12,478 7,583 223.49%
Div Payout % 85.32% 91.38% 56.60% 62.97% 95.79% 206.87% 0.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 434,538 456,188 367,396 355,607 346,766 349,395 353,027 14.86%
NOSH 157,430 157,430 157,430 124,774 124,736 124,784 126,081 15.97%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.76% 9.95% 9.62% 5.29% 3.49% 1.80% 0.44% -
ROE 11.88% 10.57% 12.31% 5.57% 3.76% 1.73% -0.88% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 401.40 380.13 437.02 458.42 459.75 466.96 475.16 -10.64%
EPS 33.38 31.17 34.47 15.88 10.44 4.83 -2.47 -
DPS 28.49 28.49 19.51 10.00 10.00 10.00 6.00 182.77%
NAPS 2.81 2.95 2.80 2.85 2.78 2.80 2.80 0.23%
Adjusted Per Share Value based on latest NOSH - 124,774
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 394.29 373.39 364.24 363.33 364.27 370.13 380.54 2.39%
EPS 32.79 30.62 28.73 12.59 8.27 3.83 -1.97 -
DPS 27.98 27.98 16.26 7.93 7.93 7.93 4.82 223.34%
NAPS 2.7602 2.8977 2.3337 2.2588 2.2027 2.2194 2.2424 14.87%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 3.38 3.11 2.04 2.03 1.90 1.95 2.02 -
P/RPS 0.84 0.82 0.47 0.44 0.41 0.42 0.43 56.33%
P/EPS 10.12 9.98 5.92 12.78 18.19 40.34 -81.92 -
EY 9.88 10.02 16.90 7.82 5.50 2.48 -1.22 -
DY 8.43 9.16 9.56 4.93 5.26 5.13 2.97 100.59%
P/NAPS 1.20 1.05 0.73 0.71 0.68 0.70 0.72 40.61%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 27/05/16 29/02/16 -
Price 3.59 3.67 2.16 2.04 2.00 2.05 1.97 -
P/RPS 0.89 0.97 0.49 0.45 0.44 0.44 0.41 67.72%
P/EPS 10.75 11.77 6.27 12.85 19.15 42.41 -79.89 -
EY 9.30 8.49 15.96 7.79 5.22 2.36 -1.25 -
DY 7.93 7.76 9.03 4.90 5.00 4.88 3.05 89.19%
P/NAPS 1.28 1.24 0.77 0.72 0.72 0.73 0.70 49.58%

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