[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.36%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 222,818 190,468 200,464 199,252 208,232 218,716 217,658 1.57%
PBT 44,120 29,044 35,357 42,348 49,596 55,888 57,377 -16.10%
Tax -10,868 -8,344 -5,711 -12,012 -13,754 -15,300 -13,412 -13.11%
NP 33,252 20,700 29,646 30,336 35,842 40,588 43,965 -17.03%
-
NP to SH 32,410 20,700 29,676 30,369 35,880 40,588 43,965 -18.44%
-
Tax Rate 24.63% 28.73% 16.15% 28.36% 27.73% 27.38% 23.38% -
Total Cost 189,566 169,768 170,818 168,916 172,390 178,128 173,693 6.02%
-
Net Worth 197,891 193,109 185,917 167,786 180,486 180,972 169,825 10.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 135 - 18,507 20,134 200 - - -
Div Payout % 0.42% - 62.37% 66.30% 0.56% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 197,891 193,109 185,917 167,786 180,486 180,972 169,825 10.76%
NOSH 84,931 84,697 84,125 83,893 83,558 83,014 82,439 2.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.92% 10.87% 14.79% 15.22% 17.21% 18.56% 20.20% -
ROE 16.38% 10.72% 15.96% 18.10% 19.88% 22.43% 25.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 262.35 224.88 238.29 237.51 249.21 263.47 264.02 -0.42%
EPS 38.16 24.44 35.28 36.20 42.94 48.96 53.33 -20.04%
DPS 0.16 0.00 22.00 24.00 0.24 0.00 0.00 -
NAPS 2.33 2.28 2.21 2.00 2.16 2.18 2.06 8.58%
Adjusted Per Share Value based on latest NOSH - 84,670
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 141.53 120.99 127.34 126.57 132.27 138.93 138.26 1.57%
EPS 20.59 13.15 18.85 19.29 22.79 25.78 27.93 -18.43%
DPS 0.09 0.00 11.76 12.79 0.13 0.00 0.00 -
NAPS 1.257 1.2266 1.181 1.0658 1.1465 1.1495 1.0787 10.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.86 2.82 2.39 3.30 3.66 3.78 4.30 -
P/RPS 1.09 1.25 1.00 1.39 1.47 1.43 1.63 -23.58%
P/EPS 7.49 11.54 6.78 9.12 8.52 7.73 8.06 -4.78%
EY 13.34 8.67 14.76 10.97 11.73 12.93 12.40 5.00%
DY 0.06 0.00 9.21 7.27 0.07 0.00 0.00 -
P/NAPS 1.23 1.24 1.08 1.65 1.69 1.73 2.09 -29.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 -
Price 3.08 2.68 2.34 3.14 3.22 3.66 3.78 -
P/RPS 1.17 1.19 0.98 1.32 1.29 1.39 1.43 -12.55%
P/EPS 8.07 10.97 6.63 8.67 7.50 7.49 7.09 9.04%
EY 12.39 9.12 15.08 11.53 13.34 13.36 14.11 -8.32%
DY 0.05 0.00 9.40 7.64 0.07 0.00 0.00 -
P/NAPS 1.32 1.18 1.06 1.57 1.49 1.68 1.83 -19.61%

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