[TONGHER] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -28.89%
YoY- -61.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 594,976 549,992 527,602 507,022 609,698 291,522 210,182 18.92%
PBT 24,197 62,589 39,132 30,793 55,953 35,184 8,396 19.28%
Tax -9,108 -12,106 -9,172 -6,321 -4,145 -4,716 89 -
NP 15,089 50,482 29,960 24,472 51,808 30,468 8,485 10.06%
-
NP to SH 9,925 35,810 19,849 14,824 38,050 24,629 3,712 17.80%
-
Tax Rate 37.64% 19.34% 23.44% 20.53% 7.41% 13.40% -1.06% -
Total Cost 579,886 499,509 497,642 482,550 557,890 261,054 201,697 19.23%
-
Net Worth 365,272 332,407 318,736 300,452 314,261 291,730 274,586 4.86%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 10,076 18,537 6,745 37,186 13,571 8,492 8,474 2.92%
Div Payout % 101.52% 51.76% 33.98% 250.86% 35.67% 34.48% 228.31% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 365,272 332,407 318,736 300,452 314,261 291,730 274,586 4.86%
NOSH 125,956 126,390 126,482 126,773 127,231 127,393 127,123 -0.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.54% 9.18% 5.68% 4.83% 8.50% 10.45% 4.04% -
ROE 2.72% 10.77% 6.23% 4.93% 12.11% 8.44% 1.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 472.37 435.15 417.13 399.95 479.20 228.84 165.34 19.11%
EPS 7.88 28.33 15.69 11.69 29.91 19.33 2.91 18.05%
DPS 8.00 14.67 5.33 29.33 10.67 6.67 6.67 3.07%
NAPS 2.90 2.63 2.52 2.37 2.47 2.29 2.16 5.03%
Adjusted Per Share Value based on latest NOSH - 126,363
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 377.93 349.36 335.13 322.06 387.28 185.18 133.51 18.92%
EPS 6.30 22.75 12.61 9.42 24.17 15.64 2.36 17.77%
DPS 6.40 11.77 4.28 23.62 8.62 5.39 5.38 2.93%
NAPS 2.3202 2.1115 2.0246 1.9085 1.9962 1.8531 1.7442 4.86%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.73 2.20 1.72 1.81 1.90 1.75 1.81 -
P/RPS 0.37 0.51 0.41 0.45 0.40 0.76 1.09 -16.47%
P/EPS 21.95 7.76 10.96 15.48 6.35 9.05 61.99 -15.88%
EY 4.55 12.88 9.12 6.46 15.74 11.05 1.61 18.89%
DY 4.62 6.67 3.10 16.21 5.61 3.81 3.68 3.86%
P/NAPS 0.60 0.84 0.68 0.76 0.77 0.76 0.84 -5.45%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 27/11/13 26/11/12 29/11/11 28/02/11 25/11/09 -
Price 1.96 2.16 1.80 1.85 2.04 2.32 1.69 -
P/RPS 0.41 0.50 0.43 0.46 0.43 1.01 1.02 -14.08%
P/EPS 24.87 7.62 11.47 15.82 6.82 12.00 57.88 -13.12%
EY 4.02 13.12 8.72 6.32 14.66 8.33 1.73 15.08%
DY 4.08 6.79 2.96 15.86 5.23 2.87 3.94 0.58%
P/NAPS 0.68 0.82 0.71 0.78 0.83 1.01 0.78 -2.25%

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