[TONGHER] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 119.32%
YoY- -12.72%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 200,060 156,839 142,436 158,828 133,569 131,946 147,951 5.15%
PBT 21,902 27,605 22,079 14,355 14,730 9,651 11,281 11.68%
Tax -3,925 -5,355 -3,112 -3,251 -3,012 -1,773 -1,723 14.70%
NP 17,977 22,250 18,967 11,104 11,718 7,878 9,558 11.09%
-
NP to SH 16,531 19,456 16,484 7,343 8,413 5,251 6,668 16.32%
-
Tax Rate 17.92% 19.40% 14.09% 22.65% 20.45% 18.37% 15.27% -
Total Cost 182,083 134,589 123,469 147,724 121,851 124,068 138,393 4.67%
-
Net Worth 446,623 456,188 349,395 358,934 328,929 312,529 324,526 5.46%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 27,817 30,928 12,478 7,583 6,325 5,061 27,888 -0.04%
Div Payout % 168.27% 158.96% 75.70% 103.27% 75.19% 96.39% 418.25% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 446,623 456,188 349,395 358,934 328,929 312,529 324,526 5.46%
NOSH 157,430 157,430 124,784 126,385 126,511 126,530 126,768 3.67%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.99% 14.19% 13.32% 6.99% 8.77% 5.97% 6.46% -
ROE 3.70% 4.26% 4.72% 2.05% 2.56% 1.68% 2.05% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 129.45 101.42 114.15 125.67 105.58 104.28 116.71 1.74%
EPS 10.70 12.58 13.21 5.81 6.65 4.15 5.26 12.55%
DPS 18.00 20.00 10.00 6.00 5.00 4.00 22.00 -3.28%
NAPS 2.89 2.95 2.80 2.84 2.60 2.47 2.56 2.04%
Adjusted Per Share Value based on latest NOSH - 126,385
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 127.08 99.62 90.48 100.89 84.84 83.81 93.98 5.15%
EPS 10.50 12.36 10.47 4.66 5.34 3.34 4.24 16.30%
DPS 17.67 19.65 7.93 4.82 4.02 3.21 17.72 -0.04%
NAPS 2.837 2.8977 2.2194 2.28 2.0894 1.9852 2.0614 5.46%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.29 3.11 1.95 2.08 1.76 1.70 2.39 -
P/RPS 2.54 3.07 1.71 1.66 1.67 1.63 2.05 3.63%
P/EPS 30.76 24.72 14.76 35.80 26.47 40.96 45.44 -6.29%
EY 3.25 4.05 6.77 2.79 3.78 2.44 2.20 6.71%
DY 5.47 6.43 5.13 2.88 2.84 2.35 9.21 -8.31%
P/NAPS 1.14 1.05 0.70 0.73 0.68 0.69 0.93 3.44%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 25/05/17 27/05/16 29/05/15 29/05/14 23/05/13 30/05/12 -
Price 3.60 3.67 2.05 2.10 2.11 1.88 2.43 -
P/RPS 2.78 3.62 1.80 1.67 2.00 1.80 2.08 4.95%
P/EPS 33.65 29.17 15.52 36.14 31.73 45.30 46.20 -5.14%
EY 2.97 3.43 6.44 2.77 3.15 2.21 2.16 5.44%
DY 5.00 5.45 4.88 2.86 2.37 2.13 9.05 -9.41%
P/NAPS 1.25 1.24 0.73 0.74 0.81 0.76 0.95 4.67%

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