[TONGHER] QoQ TTM 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- -17.39%
YoY- -12.88%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 484,398 524,058 560,345 605,704 601,065 582,911 530,737 -5.88%
PBT 29,257 29,257 33,076 43,511 48,127 51,744 54,634 -33.93%
Tax -4,717 -2,573 -2,414 -4,326 -941 -3,993 -3,409 24.05%
NP 24,540 26,684 30,662 39,185 47,186 47,751 51,225 -38.63%
-
NP to SH 14,654 19,134 22,499 30,197 36,554 35,453 39,764 -48.44%
-
Tax Rate 16.12% 8.79% 7.30% 9.94% 1.96% 7.72% 6.24% -
Total Cost 459,858 497,374 529,683 566,519 553,879 535,160 479,512 -2.73%
-
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 27,888 27,888 27,888 10,185 10,185 10,185 95.12%
Div Payout % 190.32% 145.76% 123.96% 92.36% 27.86% 28.73% 25.62% -
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 5.07% 5.09% 5.47% 6.47% 7.85% 8.19% 9.65% -
ROE 5.79% 6.39% 7.42% 9.30% 14.36% 11.28% 12.97% -
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 382.52 414.72 441.71 477.80 472.19 458.00 417.06 -5.57%
EPS 11.57 15.14 17.74 23.82 28.72 27.86 31.25 -48.28%
DPS 22.00 22.00 22.00 22.00 8.00 8.00 8.00 95.68%
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 307.69 332.88 355.93 384.74 381.80 370.27 337.13 -5.88%
EPS 9.31 12.15 14.29 19.18 23.22 22.52 25.26 -48.43%
DPS 17.72 17.72 17.72 17.72 6.47 6.47 6.47 95.15%
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 0.46 0.44 0.47 0.50 0.42 0.41 0.58 -14.25%
P/EPS 15.30 11.95 11.78 10.03 6.83 6.82 7.68 57.99%
EY 6.54 8.37 8.49 9.97 14.65 14.66 13.02 -36.67%
DY 12.43 12.15 10.53 9.21 4.08 4.21 3.33 139.67%
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 0.46 0.45 0.43 0.51 0.45 0.45 0.47 -1.41%
P/EPS 15.12 12.22 10.77 10.20 7.45 7.32 6.24 79.92%
EY 6.61 8.18 9.29 9.80 13.42 13.65 16.02 -44.42%
DY 12.57 11.89 11.52 9.05 3.74 3.92 4.10 110.32%
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