[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.07%
YoY- 59.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 405,176 398,548 487,670 519,981 501,748 445,460 304,062 21.11%
PBT 42,342 24,888 92,634 112,693 125,864 108,164 73,107 -30.54%
Tax -9,366 -5,840 -19,417 -25,817 -29,422 -25,312 -17,075 -33.01%
NP 32,976 19,048 73,217 86,876 96,442 82,852 56,032 -29.79%
-
NP to SH 29,130 17,776 65,038 78,514 87,308 75,768 52,817 -32.77%
-
Tax Rate 22.12% 23.47% 20.96% 22.91% 23.38% 23.40% 23.36% -
Total Cost 372,200 379,500 414,453 433,105 405,306 362,608 248,030 31.10%
-
Net Worth 273,969 281,410 276,541 406,505 262,535 243,782 22,506 429.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 40,776 81,494 22,938 30,583 13,594 - 20,382 58.83%
Div Payout % 139.98% 458.45% 35.27% 38.95% 15.57% - 38.59% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 273,969 281,410 276,541 406,505 262,535 243,782 22,506 429.98%
NOSH 127,427 127,335 127,438 127,431 84,963 84,941 84,928 31.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.14% 4.78% 15.01% 16.71% 19.22% 18.60% 18.43% -
ROE 10.63% 6.32% 23.52% 19.31% 33.26% 31.08% 234.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 317.97 312.99 382.67 408.05 590.55 524.43 358.02 -7.61%
EPS 22.86 13.96 51.04 61.61 102.76 89.20 41.46 -32.78%
DPS 32.00 64.00 18.00 24.00 16.00 0.00 24.00 21.16%
NAPS 2.15 2.21 2.17 3.19 3.09 2.87 0.265 304.28%
Adjusted Per Share Value based on latest NOSH - 127,464
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 257.37 253.16 309.77 330.29 318.71 282.96 193.14 21.11%
EPS 18.50 11.29 41.31 49.87 55.46 48.13 33.55 -32.78%
DPS 25.90 51.77 14.57 19.43 8.64 0.00 12.95 58.80%
NAPS 1.7403 1.7875 1.7566 2.5821 1.6676 1.5485 0.143 429.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.79 3.14 6.55 5.40 4.38 4.10 -
P/RPS 0.78 0.89 0.82 1.61 0.91 0.84 1.15 -22.82%
P/EPS 10.85 19.99 6.15 10.63 5.25 4.91 6.59 39.47%
EY 9.22 5.00 16.25 9.41 19.03 20.37 15.17 -28.27%
DY 12.90 22.94 5.73 3.66 2.96 0.00 5.85 69.49%
P/NAPS 1.15 1.26 1.45 2.05 1.75 1.53 15.47 -82.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 -
Price 2.46 3.34 2.79 3.52 5.55 5.35 4.08 -
P/RPS 0.77 1.07 0.73 0.86 0.94 1.02 1.14 -23.03%
P/EPS 10.76 23.93 5.47 5.71 5.40 6.00 6.56 39.12%
EY 9.29 4.18 18.29 17.50 18.52 16.67 15.24 -28.12%
DY 13.01 19.16 6.45 6.82 2.88 0.00 5.88 69.88%
P/NAPS 1.14 1.51 1.29 1.10 1.80 1.86 15.40 -82.39%

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