[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.6%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 190,468 200,464 199,252 208,232 218,716 217,658 212,850 -7.14%
PBT 29,044 35,357 42,348 49,596 55,888 57,377 61,329 -39.27%
Tax -8,344 -5,711 -12,012 -13,754 -15,300 -13,412 -16,457 -36.44%
NP 20,700 29,646 30,336 35,842 40,588 43,965 44,872 -40.32%
-
NP to SH 20,700 29,676 30,369 35,880 40,588 43,965 44,872 -40.32%
-
Tax Rate 28.73% 16.15% 28.36% 27.73% 27.38% 23.38% 26.83% -
Total Cost 169,768 170,818 168,916 172,390 178,128 173,693 167,978 0.70%
-
Net Worth 193,109 185,917 167,786 180,486 180,972 169,825 163,784 11.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 18,507 20,134 200 - - - -
Div Payout % - 62.37% 66.30% 0.56% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 193,109 185,917 167,786 180,486 180,972 169,825 163,784 11.61%
NOSH 84,697 84,125 83,893 83,558 83,014 82,439 82,303 1.93%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.87% 14.79% 15.22% 17.21% 18.56% 20.20% 21.08% -
ROE 10.72% 15.96% 18.10% 19.88% 22.43% 25.89% 27.40% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 224.88 238.29 237.51 249.21 263.47 264.02 258.62 -8.90%
EPS 24.44 35.28 36.20 42.94 48.96 53.33 54.52 -41.45%
DPS 0.00 22.00 24.00 0.24 0.00 0.00 0.00 -
NAPS 2.28 2.21 2.00 2.16 2.18 2.06 1.99 9.50%
Adjusted Per Share Value based on latest NOSH - 84,075
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 120.99 127.34 126.57 132.27 138.93 138.26 135.20 -7.14%
EPS 13.15 18.85 19.29 22.79 25.78 27.93 28.50 -40.31%
DPS 0.00 11.76 12.79 0.13 0.00 0.00 0.00 -
NAPS 1.2266 1.181 1.0658 1.1465 1.1495 1.0787 1.0404 11.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.82 2.39 3.30 3.66 3.78 4.30 3.30 -
P/RPS 1.25 1.00 1.39 1.47 1.43 1.63 1.28 -1.57%
P/EPS 11.54 6.78 9.12 8.52 7.73 8.06 6.05 53.86%
EY 8.67 14.76 10.97 11.73 12.93 12.40 16.52 -34.96%
DY 0.00 9.21 7.27 0.07 0.00 0.00 0.00 -
P/NAPS 1.24 1.08 1.65 1.69 1.73 2.09 1.66 -17.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 05/11/04 -
Price 2.68 2.34 3.14 3.22 3.66 3.78 3.50 -
P/RPS 1.19 0.98 1.32 1.29 1.39 1.43 1.35 -8.07%
P/EPS 10.97 6.63 8.67 7.50 7.49 7.09 6.42 42.97%
EY 9.12 15.08 11.53 13.34 13.36 14.11 15.58 -30.04%
DY 0.00 9.40 7.64 0.07 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 1.57 1.49 1.68 1.83 1.76 -23.41%

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