[TONGHER] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -16.61%
YoY- 307.97%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 646,338 815,750 677,990 558,846 594,976 549,992 527,602 3.43%
PBT 48,610 97,832 89,676 62,501 24,197 62,589 39,132 3.67%
Tax -24,376 -17,336 -18,584 -10,570 -9,108 -12,106 -9,172 17.68%
NP 24,234 80,496 71,092 51,930 15,089 50,482 29,960 -3.47%
-
NP to SH 20,772 74,372 62,217 40,492 9,925 35,810 19,849 0.76%
-
Tax Rate 50.15% 17.72% 20.72% 16.91% 37.64% 19.34% 23.44% -
Total Cost 622,104 735,254 606,898 506,916 579,886 499,509 497,642 3.78%
-
Net Worth 467,750 463,482 450,002 355,448 365,272 332,407 318,736 6.59%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 24,699 37,078 - 16,629 10,076 18,537 6,745 24.13%
Div Payout % 118.91% 49.86% - 41.07% 101.52% 51.76% 33.98% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 467,750 463,482 450,002 355,448 365,272 332,407 318,736 6.59%
NOSH 157,430 157,430 157,430 124,718 125,956 126,390 126,482 3.71%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.75% 9.87% 10.49% 9.29% 2.54% 9.18% 5.68% -
ROE 4.44% 16.05% 13.83% 11.39% 2.72% 10.77% 6.23% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 418.69 528.01 438.43 448.09 472.37 435.15 417.13 0.06%
EPS 13.45 48.13 40.24 32.47 7.88 28.33 15.69 -2.53%
DPS 16.00 24.00 0.00 13.33 8.00 14.67 5.33 20.09%
NAPS 3.03 3.00 2.91 2.85 2.90 2.63 2.52 3.11%
Adjusted Per Share Value based on latest NOSH - 124,774
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 410.56 518.17 430.66 354.98 377.93 349.36 335.13 3.43%
EPS 13.19 47.24 39.52 25.72 6.30 22.75 12.61 0.75%
DPS 15.69 23.55 0.00 10.56 6.40 11.77 4.28 24.16%
NAPS 2.9712 2.9441 2.8584 2.2578 2.3202 2.1115 2.0246 6.59%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.53 4.06 3.60 2.03 1.73 2.20 1.72 -
P/RPS 0.60 0.77 0.82 0.45 0.37 0.51 0.41 6.54%
P/EPS 18.80 8.43 8.95 6.25 21.95 7.76 10.96 9.40%
EY 5.32 11.86 11.18 15.99 4.55 12.88 9.12 -8.58%
DY 6.32 5.91 0.00 6.57 4.62 6.67 3.10 12.59%
P/NAPS 0.83 1.35 1.24 0.71 0.60 0.84 0.68 3.37%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 27/11/17 28/11/16 26/11/15 27/11/14 27/11/13 -
Price 2.49 3.90 3.75 2.04 1.96 2.16 1.80 -
P/RPS 0.59 0.74 0.86 0.46 0.41 0.50 0.43 5.41%
P/EPS 18.51 8.10 9.32 6.28 24.87 7.62 11.47 8.29%
EY 5.40 12.34 10.73 15.92 4.02 13.12 8.72 -7.67%
DY 6.43 6.15 0.00 6.54 4.08 6.79 2.96 13.79%
P/NAPS 0.82 1.30 1.29 0.72 0.68 0.82 0.71 2.42%

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