[TONGHER] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -39.06%
YoY- -72.28%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 815,750 677,990 558,846 594,976 549,992 527,602 507,022 8.24%
PBT 97,832 89,676 62,501 24,197 62,589 39,132 30,793 21.23%
Tax -17,336 -18,584 -10,570 -9,108 -12,106 -9,172 -6,321 18.30%
NP 80,496 71,092 51,930 15,089 50,482 29,960 24,472 21.93%
-
NP to SH 74,372 62,217 40,492 9,925 35,810 19,849 14,824 30.82%
-
Tax Rate 17.72% 20.72% 16.91% 37.64% 19.34% 23.44% 20.53% -
Total Cost 735,254 606,898 506,916 579,886 499,509 497,642 482,550 7.26%
-
Net Worth 463,482 450,002 355,448 365,272 332,407 318,736 300,452 7.48%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 37,078 - 16,629 10,076 18,537 6,745 37,186 -0.04%
Div Payout % 49.86% - 41.07% 101.52% 51.76% 33.98% 250.86% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 463,482 450,002 355,448 365,272 332,407 318,736 300,452 7.48%
NOSH 157,430 157,430 124,718 125,956 126,390 126,482 126,773 3.67%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.87% 10.49% 9.29% 2.54% 9.18% 5.68% 4.83% -
ROE 16.05% 13.83% 11.39% 2.72% 10.77% 6.23% 4.93% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 528.01 438.43 448.09 472.37 435.15 417.13 399.95 4.73%
EPS 48.13 40.24 32.47 7.88 28.33 15.69 11.69 26.58%
DPS 24.00 0.00 13.33 8.00 14.67 5.33 29.33 -3.28%
NAPS 3.00 2.91 2.85 2.90 2.63 2.52 2.37 4.00%
Adjusted Per Share Value based on latest NOSH - 124,999
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 518.17 430.66 354.98 377.93 349.36 335.13 322.06 8.24%
EPS 47.24 39.52 25.72 6.30 22.75 12.61 9.42 30.81%
DPS 23.55 0.00 10.56 6.40 11.77 4.28 23.62 -0.04%
NAPS 2.9441 2.8584 2.2578 2.3202 2.1115 2.0246 1.9085 7.48%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 4.06 3.60 2.03 1.73 2.20 1.72 1.81 -
P/RPS 0.77 0.82 0.45 0.37 0.51 0.41 0.45 9.36%
P/EPS 8.43 8.95 6.25 21.95 7.76 10.96 15.48 -9.62%
EY 11.86 11.18 15.99 4.55 12.88 9.12 6.46 10.65%
DY 5.91 0.00 6.57 4.62 6.67 3.10 16.21 -15.47%
P/NAPS 1.35 1.24 0.71 0.60 0.84 0.68 0.76 10.04%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 26/11/12 -
Price 3.90 3.75 2.04 1.96 2.16 1.80 1.85 -
P/RPS 0.74 0.86 0.46 0.41 0.50 0.43 0.46 8.24%
P/EPS 8.10 9.32 6.28 24.87 7.62 11.47 15.82 -10.55%
EY 12.34 10.73 15.92 4.02 13.12 8.72 6.32 11.79%
DY 6.15 0.00 6.54 4.08 6.79 2.96 15.86 -14.59%
P/NAPS 1.30 1.29 0.72 0.68 0.82 0.71 0.78 8.88%

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