[TONGHER] YoY Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 11.7%
YoY- 1554.84%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 646,725 798,435 694,103 573,426 599,085 562,440 519,999 3.70%
PBT 48,101 80,720 82,315 66,400 11,721 50,955 30,841 7.68%
Tax -24,054 -14,754 -16,173 -11,215 -9,093 -9,092 -6,111 25.64%
NP 24,047 65,966 66,142 55,185 2,628 41,863 24,730 -0.46%
-
NP to SH 19,765 60,948 57,414 45,231 -3,109 30,206 17,596 1.95%
-
Tax Rate 50.01% 18.28% 19.65% 16.89% 77.58% 17.84% 19.81% -
Total Cost 622,678 732,469 627,961 518,241 596,457 520,577 495,269 3.88%
-
Net Worth 472,102 454,212 429,899 367,396 352,437 342,592 319,914 6.69%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 18,513 40,168 27,835 13,121 7,552 7,585 5,057 24.13%
Div Payout % 93.67% 65.91% 48.48% 29.01% 0.00% 25.11% 28.74% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 472,102 454,212 429,899 367,396 352,437 342,592 319,914 6.69%
NOSH 157,430 157,430 157,430 157,430 125,870 126,417 126,448 3.71%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 3.72% 8.26% 9.53% 9.62% 0.44% 7.44% 4.76% -
ROE 4.19% 13.42% 13.36% 12.31% -0.88% 8.82% 5.50% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 419.18 516.81 448.85 437.02 475.95 444.91 411.23 0.31%
EPS 12.81 39.45 37.13 34.47 -2.47 23.89 13.91 -1.36%
DPS 12.00 26.00 18.00 10.00 6.00 6.00 4.00 20.08%
NAPS 3.06 2.94 2.78 2.80 2.80 2.71 2.53 3.21%
Adjusted Per Share Value based on latest NOSH - 157,430
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 410.80 507.17 440.90 364.24 380.54 357.26 330.30 3.70%
EPS 12.55 38.71 36.47 28.73 -1.97 19.19 11.18 1.94%
DPS 11.76 25.52 17.68 8.33 4.80 4.82 3.21 24.14%
NAPS 2.9988 2.8852 2.7307 2.3337 2.2387 2.1762 2.0321 6.69%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.28 3.55 4.02 2.04 2.02 2.02 1.74 -
P/RPS 0.54 0.69 0.90 0.47 0.42 0.45 0.42 4.27%
P/EPS 17.80 9.00 10.83 5.92 -81.78 8.45 12.50 6.06%
EY 5.62 11.11 9.24 16.90 -1.22 11.83 8.00 -5.71%
DY 5.26 7.32 4.48 4.90 2.97 2.97 2.30 14.77%
P/NAPS 0.75 1.21 1.45 0.73 0.72 0.75 0.69 1.39%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 27/02/19 26/02/18 28/02/17 29/02/16 25/02/15 27/02/14 -
Price 2.12 4.03 4.10 2.16 1.97 2.25 1.70 -
P/RPS 0.51 0.78 0.91 0.49 0.41 0.51 0.41 3.70%
P/EPS 16.55 10.22 11.04 6.27 -79.76 9.42 12.22 5.18%
EY 6.04 9.79 9.06 15.96 -1.25 10.62 8.19 -4.94%
DY 5.66 6.45 4.39 4.63 3.05 2.67 2.35 15.76%
P/NAPS 0.69 1.37 1.47 0.77 0.70 0.83 0.67 0.49%

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