[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -17.16%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 407,792 405,176 398,548 487,670 519,981 501,748 445,460 -5.70%
PBT 41,797 42,342 24,888 92,634 112,693 125,864 108,164 -46.85%
Tax -10,420 -9,366 -5,840 -19,417 -25,817 -29,422 -25,312 -44.57%
NP 31,377 32,976 19,048 73,217 86,876 96,442 82,852 -47.56%
-
NP to SH 27,717 29,130 17,776 65,038 78,514 87,308 75,768 -48.75%
-
Tax Rate 24.93% 22.12% 23.47% 20.96% 22.91% 23.38% 23.40% -
Total Cost 376,414 372,200 379,500 414,453 433,105 405,306 362,608 2.51%
-
Net Worth 280,402 273,969 281,410 276,541 406,505 262,535 243,782 9.75%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 27,190 40,776 81,494 22,938 30,583 13,594 - -
Div Payout % 98.10% 139.98% 458.45% 35.27% 38.95% 15.57% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 280,402 273,969 281,410 276,541 406,505 262,535 243,782 9.75%
NOSH 127,455 127,427 127,335 127,438 127,431 84,963 84,941 30.97%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.69% 8.14% 4.78% 15.01% 16.71% 19.22% 18.60% -
ROE 9.88% 10.63% 6.32% 23.52% 19.31% 33.26% 31.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 319.95 317.97 312.99 382.67 408.05 590.55 524.43 -28.00%
EPS 21.75 22.86 13.96 51.04 61.61 102.76 89.20 -60.86%
DPS 21.33 32.00 64.00 18.00 24.00 16.00 0.00 -
NAPS 2.20 2.15 2.21 2.17 3.19 3.09 2.87 -16.20%
Adjusted Per Share Value based on latest NOSH - 127,505
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 259.03 257.37 253.16 309.77 330.29 318.71 282.96 -5.70%
EPS 17.61 18.50 11.29 41.31 49.87 55.46 48.13 -48.75%
DPS 17.27 25.90 51.77 14.57 19.43 8.64 0.00 -
NAPS 1.7811 1.7403 1.7875 1.7566 2.5821 1.6676 1.5485 9.75%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.26 2.48 2.79 3.14 6.55 5.40 4.38 -
P/RPS 0.71 0.78 0.89 0.82 1.61 0.91 0.84 -10.57%
P/EPS 10.39 10.85 19.99 6.15 10.63 5.25 4.91 64.59%
EY 9.62 9.22 5.00 16.25 9.41 19.03 20.37 -39.27%
DY 9.44 12.90 22.94 5.73 3.66 2.96 0.00 -
P/NAPS 1.03 1.15 1.26 1.45 2.05 1.75 1.53 -23.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 -
Price 1.68 2.46 3.34 2.79 3.52 5.55 5.35 -
P/RPS 0.53 0.77 1.07 0.73 0.86 0.94 1.02 -35.29%
P/EPS 7.73 10.76 23.93 5.47 5.71 5.40 6.00 18.34%
EY 12.94 9.29 4.18 18.29 17.50 18.52 16.67 -15.49%
DY 12.70 13.01 19.16 6.45 6.82 2.88 0.00 -
P/NAPS 0.76 1.14 1.51 1.29 1.10 1.80 1.86 -44.84%

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