[TONGHER] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -22.28%
YoY- 54.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 549,992 527,602 507,022 609,698 291,522 210,182 407,792 5.10%
PBT 62,589 39,132 30,793 55,953 35,184 8,396 41,797 6.95%
Tax -12,106 -9,172 -6,321 -4,145 -4,716 89 -10,420 2.52%
NP 50,482 29,960 24,472 51,808 30,468 8,485 31,377 8.24%
-
NP to SH 35,810 19,849 14,824 38,050 24,629 3,712 27,717 4.36%
-
Tax Rate 19.34% 23.44% 20.53% 7.41% 13.40% -1.06% 24.93% -
Total Cost 499,509 497,642 482,550 557,890 261,054 201,697 376,414 4.82%
-
Net Worth 332,407 318,736 300,452 314,261 291,730 274,586 280,402 2.87%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 18,537 6,745 37,186 13,571 8,492 8,474 27,190 -6.18%
Div Payout % 51.76% 33.98% 250.86% 35.67% 34.48% 228.31% 98.10% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 332,407 318,736 300,452 314,261 291,730 274,586 280,402 2.87%
NOSH 126,390 126,482 126,773 127,231 127,393 127,123 127,455 -0.13%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 9.18% 5.68% 4.83% 8.50% 10.45% 4.04% 7.69% -
ROE 10.77% 6.23% 4.93% 12.11% 8.44% 1.35% 9.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 435.15 417.13 399.95 479.20 228.84 165.34 319.95 5.25%
EPS 28.33 15.69 11.69 29.91 19.33 2.91 21.75 4.50%
DPS 14.67 5.33 29.33 10.67 6.67 6.67 21.33 -6.04%
NAPS 2.63 2.52 2.37 2.47 2.29 2.16 2.20 3.01%
Adjusted Per Share Value based on latest NOSH - 127,272
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 349.36 335.13 322.06 387.28 185.18 133.51 259.03 5.10%
EPS 22.75 12.61 9.42 24.17 15.64 2.36 17.61 4.35%
DPS 11.77 4.28 23.62 8.62 5.39 5.38 17.27 -6.18%
NAPS 2.1115 2.0246 1.9085 1.9962 1.8531 1.7442 1.7811 2.87%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.20 1.72 1.81 1.90 1.75 1.81 2.26 -
P/RPS 0.51 0.41 0.45 0.40 0.76 1.09 0.71 -5.36%
P/EPS 7.76 10.96 15.48 6.35 9.05 61.99 10.39 -4.74%
EY 12.88 9.12 6.46 15.74 11.05 1.61 9.62 4.98%
DY 6.67 3.10 16.21 5.61 3.81 3.68 9.44 -5.62%
P/NAPS 0.84 0.68 0.76 0.77 0.76 0.84 1.03 -3.33%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 26/11/12 29/11/11 28/02/11 25/11/09 26/11/08 -
Price 2.16 1.80 1.85 2.04 2.32 1.69 1.68 -
P/RPS 0.50 0.43 0.46 0.43 1.01 1.02 0.53 -0.96%
P/EPS 7.62 11.47 15.82 6.82 12.00 57.88 7.73 -0.23%
EY 13.12 8.72 6.32 14.66 8.33 1.73 12.94 0.23%
DY 6.79 2.96 15.86 5.23 2.87 3.94 12.70 -9.90%
P/NAPS 0.82 0.71 0.78 0.83 1.01 0.78 0.76 1.27%

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