[TONGHER] YoY 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- -61.82%
YoY- 18.85%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
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 185,610 154,291 152,853 149,946 124,297 104,131 143,791 4.34%
PBT 15,058 19,524 -6,427 4,013 1,482 6,162 6,162 16.04%
Tax -2,235 -3,287 -2,262 -12 994 24 2,168 -
NP 12,823 16,237 -8,689 4,001 2,476 6,186 8,330 7.44%
-
NP to SH 10,751 14,862 -10,553 3,348 2,817 3,536 8,016 5.00%
-
Tax Rate 14.84% 16.84% - 0.30% -67.07% -0.39% -35.18% -
Total Cost 172,787 138,054 161,542 145,945 121,821 97,945 135,461 4.13%
-
Net Worth 429,899 367,396 353,027 343,196 252,409 253,267 254,583 9.11%
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 - - - - - -
Div Payout % 258.91% 88.29% - - - - - -
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 429,899 367,396 353,027 343,196 252,409 253,267 254,583 9.11%
NOSH 157,430 157,430 126,081 126,640 126,204 126,633 127,291 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 6.91% 10.52% -5.68% 2.67% 1.99% 5.94% 5.79% -
ROE 2.50% 4.05% -2.99% 0.98% 1.12% 1.40% 3.15% -
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 120.03 117.59 121.23 118.40 98.49 82.23 112.96 1.01%
EPS 6.95 11.33 -8.37 2.65 2.23 2.79 6.30 1.64%
DPS 18.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.80 2.80 2.71 2.00 2.00 2.00 5.63%
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 117.90 98.01 97.09 95.25 78.95 66.14 91.34 4.34%
EPS 6.83 9.44 -6.70 2.13 1.79 2.25 5.09 5.01%
DPS 17.68 8.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7307 2.3337 2.2424 2.18 1.6033 1.6088 1.6171 9.11%
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 3.35 1.73 1.67 1.71 1.77 2.15 1.74 11.52%
P/EPS 57.82 18.01 -24.13 76.41 77.95 63.39 31.12 10.86%
EY 1.73 5.55 -4.14 1.31 1.28 1.58 3.21 -9.78%
DY 4.48 4.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.73 0.72 0.75 0.87 0.89 0.98 6.74%
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 3.42 1.84 1.62 1.90 1.73 2.13 1.89 10.37%
P/EPS 58.97 19.07 -23.54 85.11 76.16 62.67 33.98 9.61%
EY 1.70 5.24 -4.25 1.17 1.31 1.60 2.94 -8.71%
DY 4.39 4.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.77 0.70 0.83 0.85 0.88 1.07 5.43%

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