[TONGHER] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -15.65%
YoY- 71.66%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 694,103 573,426 599,085 562,440 519,999 484,398 601,065 2.42%
PBT 82,315 66,400 11,721 50,955 30,841 29,257 48,127 9.34%
Tax -16,173 -11,215 -9,093 -9,092 -6,111 -4,717 -941 60.57%
NP 66,142 55,185 2,628 41,863 24,730 24,540 47,186 5.78%
-
NP to SH 57,414 45,231 -3,109 30,206 17,596 14,654 36,554 7.80%
-
Tax Rate 19.65% 16.89% 77.58% 17.84% 19.81% 16.12% 1.96% -
Total Cost 627,961 518,241 596,457 520,577 495,269 459,858 553,879 2.11%
-
Net Worth 429,899 367,396 352,437 342,592 319,914 305,436 321,930 4.93%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 27,835 13,121 7,552 7,585 5,057 27,882 10,179 18.23%
Div Payout % 48.48% 29.01% 0.00% 25.11% 28.74% 190.27% 27.85% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 429,899 367,396 352,437 342,592 319,914 305,436 321,930 4.93%
NOSH 157,430 157,430 125,870 126,417 126,448 126,737 127,245 3.60%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.53% 9.62% 0.44% 7.44% 4.76% 5.07% 7.85% -
ROE 13.36% 12.31% -0.88% 8.82% 5.50% 4.80% 11.35% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 448.85 437.02 475.95 444.91 411.23 382.21 472.37 -0.84%
EPS 37.13 34.47 -2.47 23.89 13.91 11.56 28.73 4.36%
DPS 18.00 10.00 6.00 6.00 4.00 22.00 8.00 14.45%
NAPS 2.78 2.80 2.80 2.71 2.53 2.41 2.53 1.58%
Adjusted Per Share Value based on latest NOSH - 126,640
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 440.90 364.24 380.54 357.26 330.30 307.69 381.80 2.42%
EPS 36.47 28.73 -1.97 19.19 11.18 9.31 23.22 7.80%
DPS 17.68 8.33 4.80 4.82 3.21 17.71 6.47 18.22%
NAPS 2.7307 2.3337 2.2387 2.1762 2.0321 1.9401 2.0449 4.93%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 4.02 2.04 2.02 2.02 1.74 1.77 1.96 -
P/RPS 0.90 0.47 0.42 0.45 0.42 0.46 0.41 13.98%
P/EPS 10.83 5.92 -81.78 8.45 12.50 15.31 6.82 8.00%
EY 9.24 16.90 -1.22 11.83 8.00 6.53 14.66 -7.39%
DY 4.48 4.90 2.97 2.97 2.30 12.43 4.08 1.56%
P/NAPS 1.45 0.73 0.72 0.75 0.69 0.73 0.77 11.11%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 29/02/16 25/02/15 27/02/14 27/02/13 27/02/12 -
Price 4.10 2.16 1.97 2.25 1.70 1.75 2.14 -
P/RPS 0.91 0.49 0.41 0.51 0.41 0.46 0.45 12.44%
P/EPS 11.04 6.27 -79.76 9.42 12.22 15.14 7.45 6.76%
EY 9.06 15.96 -1.25 10.62 8.19 6.61 13.42 -6.33%
DY 4.39 4.63 3.05 2.67 2.35 12.57 3.74 2.70%
P/NAPS 1.47 0.77 0.70 0.83 0.67 0.73 0.85 9.55%

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