[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.28%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 266,170 222,818 190,468 200,464 199,252 208,232 218,716 13.97%
PBT 67,441 44,120 29,044 35,357 42,348 49,596 55,888 13.33%
Tax -15,965 -10,868 -8,344 -5,711 -12,012 -13,754 -15,300 2.87%
NP 51,476 33,252 20,700 29,646 30,336 35,842 40,588 17.14%
-
NP to SH 49,224 32,410 20,700 29,676 30,369 35,880 40,588 13.71%
-
Tax Rate 23.67% 24.63% 28.73% 16.15% 28.36% 27.73% 27.38% -
Total Cost 214,694 189,566 169,768 170,818 168,916 172,390 178,128 13.24%
-
Net Worth 208,921 197,891 193,109 185,917 167,786 180,486 180,972 10.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 27,176 135 - 18,507 20,134 200 - -
Div Payout % 55.21% 0.42% - 62.37% 66.30% 0.56% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 208,921 197,891 193,109 185,917 167,786 180,486 180,972 10.03%
NOSH 84,927 84,931 84,697 84,125 83,893 83,558 83,014 1.52%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 19.34% 14.92% 10.87% 14.79% 15.22% 17.21% 18.56% -
ROE 23.56% 16.38% 10.72% 15.96% 18.10% 19.88% 22.43% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 313.41 262.35 224.88 238.29 237.51 249.21 263.47 12.25%
EPS 57.96 38.16 24.44 35.28 36.20 42.94 48.96 11.89%
DPS 32.00 0.16 0.00 22.00 24.00 0.24 0.00 -
NAPS 2.46 2.33 2.28 2.21 2.00 2.16 2.18 8.38%
Adjusted Per Share Value based on latest NOSH - 84,792
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 169.07 141.53 120.99 127.34 126.57 132.27 138.93 13.97%
EPS 31.27 20.59 13.15 18.85 19.29 22.79 25.78 13.72%
DPS 17.26 0.09 0.00 11.76 12.79 0.13 0.00 -
NAPS 1.3271 1.257 1.2266 1.181 1.0658 1.1465 1.1495 10.04%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.36 2.86 2.82 2.39 3.30 3.66 3.78 -
P/RPS 1.07 1.09 1.25 1.00 1.39 1.47 1.43 -17.56%
P/EPS 5.80 7.49 11.54 6.78 9.12 8.52 7.73 -17.41%
EY 17.25 13.34 8.67 14.76 10.97 11.73 12.93 21.16%
DY 9.52 0.06 0.00 9.21 7.27 0.07 0.00 -
P/NAPS 1.37 1.23 1.24 1.08 1.65 1.69 1.73 -14.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 -
Price 3.72 3.08 2.68 2.34 3.14 3.22 3.66 -
P/RPS 1.19 1.17 1.19 0.98 1.32 1.29 1.39 -9.82%
P/EPS 6.42 8.07 10.97 6.63 8.67 7.50 7.49 -9.75%
EY 15.58 12.39 9.12 15.08 11.53 13.34 13.36 10.78%
DY 8.60 0.05 0.00 9.40 7.64 0.07 0.00 -
P/NAPS 1.51 1.32 1.18 1.06 1.57 1.49 1.68 -6.85%

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