[TONGHER] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.57%
YoY- 699.12%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 694,103 662,784 620,729 587,829 573,426 571,988 573,475 13.53%
PBT 82,315 86,781 76,396 71,926 66,400 40,449 27,987 104.87%
Tax -16,173 -17,225 -15,842 -13,458 -11,215 -10,190 -7,967 60.11%
NP 66,142 69,556 60,554 58,468 55,185 30,259 20,020 121.34%
-
NP to SH 57,414 61,525 51,626 48,203 45,231 19,816 13,027 168.08%
-
Tax Rate 19.65% 19.85% 20.74% 18.71% 16.89% 25.19% 28.47% -
Total Cost 627,961 593,228 560,175 529,361 518,241 541,729 553,455 8.75%
-
Net Worth 429,899 450,002 434,538 456,188 367,396 355,607 346,766 15.35%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 58,763 44,049 44,049 44,049 25,599 12,478 12,478 180.16%
Div Payout % 102.35% 71.60% 85.32% 91.38% 56.60% 62.97% 95.79% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 429,899 450,002 434,538 456,188 367,396 355,607 346,766 15.35%
NOSH 157,430 157,430 157,430 157,430 157,430 124,774 124,736 16.73%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.53% 10.49% 9.76% 9.95% 9.62% 5.29% 3.49% -
ROE 13.36% 13.67% 11.88% 10.57% 12.31% 5.57% 3.76% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 448.85 428.60 401.40 380.13 437.02 458.42 459.75 -1.58%
EPS 37.13 39.79 33.38 31.17 34.47 15.88 10.44 132.45%
DPS 38.00 28.49 28.49 28.49 19.51 10.00 10.00 142.92%
NAPS 2.78 2.91 2.81 2.95 2.80 2.85 2.78 0.00%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 440.90 421.00 394.29 373.39 364.24 363.33 364.27 13.53%
EPS 36.47 39.08 32.79 30.62 28.73 12.59 8.27 168.19%
DPS 37.33 27.98 27.98 27.98 16.26 7.93 7.93 180.09%
NAPS 2.7307 2.8584 2.7602 2.8977 2.3337 2.2588 2.2027 15.35%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 4.02 3.60 3.38 3.11 2.04 2.03 1.90 -
P/RPS 0.90 0.84 0.84 0.82 0.47 0.44 0.41 68.66%
P/EPS 10.83 9.05 10.12 9.98 5.92 12.78 18.19 -29.16%
EY 9.24 11.05 9.88 10.02 16.90 7.82 5.50 41.18%
DY 9.45 7.91 8.43 9.16 9.56 4.93 5.26 47.62%
P/NAPS 1.45 1.24 1.20 1.05 0.73 0.71 0.68 65.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 27/11/17 29/08/17 25/05/17 28/02/17 28/11/16 29/08/16 -
Price 4.10 3.75 3.59 3.67 2.16 2.04 2.00 -
P/RPS 0.91 0.87 0.89 0.97 0.49 0.45 0.44 62.11%
P/EPS 11.04 9.43 10.75 11.77 6.27 12.85 19.15 -30.66%
EY 9.06 10.61 9.30 8.49 15.96 7.79 5.22 44.27%
DY 9.27 7.60 7.93 7.76 9.03 4.90 5.00 50.74%
P/NAPS 1.47 1.29 1.28 1.24 0.77 0.72 0.72 60.72%

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