[TONGHER] YoY Annual (Unaudited) Result on 31-Dec-2015 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
YoY- -110.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 798,435 694,103 573,426 599,085 562,440 519,999 484,398 8.68%
PBT 80,720 82,315 66,400 11,721 50,955 30,841 29,257 18.41%
Tax -14,754 -16,173 -11,215 -9,093 -9,092 -6,111 -4,717 20.92%
NP 65,966 66,142 55,185 2,628 41,863 24,730 24,540 17.90%
-
NP to SH 60,948 57,414 45,231 -3,109 30,206 17,596 14,654 26.80%
-
Tax Rate 18.28% 19.65% 16.89% 77.58% 17.84% 19.81% 16.12% -
Total Cost 732,469 627,961 518,241 596,457 520,577 495,269 459,858 8.06%
-
Net Worth 454,213 429,899 367,396 352,437 342,592 319,914 305,436 6.83%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 40,168 27,835 13,121 7,552 7,585 5,057 27,882 6.27%
Div Payout % 65.91% 48.48% 29.01% 0.00% 25.11% 28.74% 190.27% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 454,213 429,899 367,396 352,437 342,592 319,914 305,436 6.83%
NOSH 154,494 157,430 157,430 125,870 126,417 126,448 126,737 3.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 8.26% 9.53% 9.62% 0.44% 7.44% 4.76% 5.07% -
ROE 13.42% 13.36% 12.31% -0.88% 8.82% 5.50% 4.80% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 516.81 448.85 437.02 475.95 444.91 411.23 382.21 5.15%
EPS 39.45 37.13 34.47 -2.47 23.89 13.91 11.56 22.68%
DPS 26.00 18.00 10.00 6.00 6.00 4.00 22.00 2.82%
NAPS 2.94 2.78 2.80 2.80 2.71 2.53 2.41 3.36%
Adjusted Per Share Value based on latest NOSH - 126,081
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 507.17 440.90 364.24 380.54 357.26 330.30 307.69 8.68%
EPS 38.71 36.47 28.73 -1.97 19.19 11.18 9.31 26.79%
DPS 25.52 17.68 8.33 4.80 4.82 3.21 17.71 6.27%
NAPS 2.8852 2.7307 2.3337 2.2387 2.1762 2.0321 1.9401 6.83%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 3.55 4.02 2.04 2.02 2.02 1.74 1.77 -
P/RPS 0.69 0.90 0.47 0.42 0.45 0.42 0.46 6.98%
P/EPS 9.00 10.83 5.92 -81.78 8.45 12.50 15.31 -8.47%
EY 11.11 9.24 16.90 -1.22 11.83 8.00 6.53 9.25%
DY 7.32 4.48 4.90 2.97 2.97 2.30 12.43 -8.44%
P/NAPS 1.21 1.45 0.73 0.72 0.75 0.69 0.73 8.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 28/02/17 29/02/16 25/02/15 27/02/14 27/02/13 -
Price 4.03 4.10 2.16 1.97 2.25 1.70 1.75 -
P/RPS 0.78 0.91 0.49 0.41 0.51 0.41 0.46 9.19%
P/EPS 10.22 11.04 6.27 -79.76 9.42 12.22 15.14 -6.33%
EY 9.79 9.06 15.96 -1.25 10.62 8.19 6.61 6.76%
DY 6.45 4.39 4.63 3.05 2.67 2.35 12.57 -10.51%
P/NAPS 1.37 1.47 0.77 0.70 0.83 0.67 0.73 11.05%

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