[TONGHER] YoY 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- -187.39%
YoY- -107.98%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
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 215,481 185,521 143,466 144,953 146,593 138,589 112,088 11.50%
PBT 24,865 22,741 12,356 -106 15,933 8,802 3,985 35.66%
Tax -4,066 -4,513 -3,130 -907 -3,069 -3,175 -1,889 13.62%
NP 20,799 18,228 9,226 -1,013 12,864 5,627 2,096 46.56%
-
NP to SH 19,933 15,988 6,089 -700 8,769 3,661 695 74.91%
-
Tax Rate 16.35% 19.85% 25.33% - 19.26% 36.07% 47.40% -
Total Cost 194,682 167,293 134,240 145,966 133,729 132,962 109,992 9.97%
-
Net Worth 463,482 450,002 355,607 362,500 332,312 319,229 299,481 7.54%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - 7,581 - - -
Div Payout % - - - - 86.46% - - -
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 463,482 450,002 355,607 362,500 332,312 319,229 299,481 7.54%
NOSH 157,430 157,430 124,774 124,999 126,354 126,678 126,363 3.72%
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 9.65% 9.83% 6.43% -0.70% 8.78% 4.06% 1.87% -
ROE 4.30% 3.55% 1.71% -0.19% 2.64% 1.15% 0.23% -
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 139.48 119.97 114.98 115.96 116.02 109.40 88.70 7.83%
EPS 12.90 10.34 4.88 -0.56 6.94 2.89 0.55 69.14%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
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 136.87 117.84 91.13 92.07 93.12 88.03 71.20 11.50%
EPS 12.66 10.16 3.87 -0.44 5.57 2.33 0.44 75.00%
DPS 0.00 0.00 0.00 0.00 4.82 0.00 0.00 -
NAPS 2.9441 2.8584 2.2588 2.3026 2.1109 2.0278 1.9023 7.54%
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 2.91 3.00 1.77 1.49 1.90 1.57 2.04 6.09%
P/EPS 31.47 34.82 41.60 -308.93 31.70 59.52 329.09 -32.36%
EY 3.18 2.87 2.40 -0.32 3.15 1.68 0.30 48.18%
DY 0.00 0.00 0.00 0.00 2.73 0.00 0.00 -
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 2.80 3.13 1.77 1.69 1.86 1.65 2.09 4.99%
P/EPS 30.23 36.27 41.80 -350.00 31.12 62.28 336.36 -33.06%
EY 3.31 2.76 2.39 -0.29 3.21 1.61 0.30 49.17%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
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