[TONGHER] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.89%
YoY- 7.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 551,338 602,558 531,802 514,226 536,358 617,798 244,882 14.46%
PBT 69,040 36,508 62,018 41,094 38,220 68,322 31,388 14.02%
Tax -9,596 -11,848 -12,022 -7,408 -5,704 -2,758 -4,782 12.29%
NP 59,444 24,660 49,996 33,686 32,516 65,564 26,606 14.32%
-
NP to SH 48,560 16,288 36,178 22,452 20,846 48,956 20,202 15.72%
-
Tax Rate 13.90% 32.45% 19.38% 18.03% 14.92% 4.04% 15.24% -
Total Cost 491,894 577,898 481,806 480,540 503,842 552,234 218,276 14.48%
-
Net Worth 346,857 352,275 328,661 310,990 303,053 306,770 284,050 3.38%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 24,953 15,151 12,640 10,113 55,792 20,366 12,737 11.84%
Div Payout % 51.39% 93.02% 34.94% 45.05% 267.64% 41.60% 63.05% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 346,857 352,275 328,661 310,990 303,053 306,770 284,050 3.38%
NOSH 124,768 126,263 126,408 126,418 126,800 127,290 127,377 -0.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 10.78% 4.09% 9.40% 6.55% 6.06% 10.61% 10.86% -
ROE 14.00% 4.62% 11.01% 7.22% 6.88% 15.96% 7.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 441.89 477.22 420.70 406.76 422.99 485.34 192.25 14.86%
EPS 38.92 12.90 28.62 17.76 16.44 38.46 15.86 16.12%
DPS 20.00 12.00 10.00 8.00 44.00 16.00 10.00 12.23%
NAPS 2.78 2.79 2.60 2.46 2.39 2.41 2.23 3.73%
Adjusted Per Share Value based on latest NOSH - 126,588
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 350.21 382.75 337.80 326.64 340.70 392.43 155.55 14.46%
EPS 30.85 10.35 22.98 14.26 13.24 31.10 12.83 15.73%
DPS 15.85 9.62 8.03 6.42 35.44 12.94 8.09 11.84%
NAPS 2.2032 2.2377 2.0877 1.9754 1.925 1.9486 1.8043 3.38%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.90 1.92 1.94 1.64 2.09 2.40 1.72 -
P/RPS 0.43 0.40 0.46 0.40 0.49 0.49 0.89 -11.40%
P/EPS 4.88 14.88 6.78 9.23 12.71 6.24 10.84 -12.44%
EY 20.48 6.72 14.75 10.83 7.87 16.02 9.22 14.21%
DY 10.53 6.25 5.15 4.88 21.05 6.67 5.81 10.40%
P/NAPS 0.68 0.69 0.75 0.67 0.87 1.00 0.77 -2.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 28/08/14 28/08/13 29/08/12 22/08/11 17/08/10 -
Price 2.00 2.00 2.00 1.63 1.91 1.95 1.92 -
P/RPS 0.45 0.42 0.48 0.40 0.45 0.40 1.00 -12.45%
P/EPS 5.14 15.50 6.99 9.18 11.62 5.07 12.11 -13.29%
EY 19.46 6.45 14.31 10.90 8.61 19.72 8.26 15.33%
DY 10.00 6.00 5.00 4.91 23.04 8.21 5.21 11.46%
P/NAPS 0.72 0.72 0.77 0.66 0.80 0.81 0.86 -2.91%

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