[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 43.45%
YoY- 266.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 487,670 519,981 501,748 445,460 304,062 266,170 222,818 68.33%
PBT 92,634 112,693 125,864 108,164 73,107 67,441 44,120 63.74%
Tax -19,417 -25,817 -29,422 -25,312 -17,075 -15,965 -10,868 47.08%
NP 73,217 86,876 96,442 82,852 56,032 51,476 33,252 69.00%
-
NP to SH 65,038 78,514 87,308 75,768 52,817 49,224 32,410 58.89%
-
Tax Rate 20.96% 22.91% 23.38% 23.40% 23.36% 23.67% 24.63% -
Total Cost 414,453 433,105 405,306 362,608 248,030 214,694 189,566 68.21%
-
Net Worth 276,541 406,505 262,535 243,782 22,506 208,921 197,891 24.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,938 30,583 13,594 - 20,382 27,176 135 2939.15%
Div Payout % 35.27% 38.95% 15.57% - 38.59% 55.21% 0.42% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 276,541 406,505 262,535 243,782 22,506 208,921 197,891 24.91%
NOSH 127,438 127,431 84,963 84,941 84,928 84,927 84,931 30.96%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.01% 16.71% 19.22% 18.60% 18.43% 19.34% 14.92% -
ROE 23.52% 19.31% 33.26% 31.08% 234.68% 23.56% 16.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 382.67 408.05 590.55 524.43 358.02 313.41 262.35 28.52%
EPS 51.04 61.61 102.76 89.20 41.46 57.96 38.16 21.33%
DPS 18.00 24.00 16.00 0.00 24.00 32.00 0.16 2210.46%
NAPS 2.17 3.19 3.09 2.87 0.265 2.46 2.33 -4.61%
Adjusted Per Share Value based on latest NOSH - 84,941
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 309.77 330.29 318.71 282.96 193.14 169.07 141.53 68.33%
EPS 41.31 49.87 55.46 48.13 33.55 31.27 20.59 58.87%
DPS 14.57 19.43 8.64 0.00 12.95 17.26 0.09 2842.97%
NAPS 1.7566 2.5821 1.6676 1.5485 0.143 1.3271 1.257 24.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.14 6.55 5.40 4.38 4.10 3.36 2.86 -
P/RPS 0.82 1.61 0.91 0.84 1.15 1.07 1.09 -17.24%
P/EPS 6.15 10.63 5.25 4.91 6.59 5.80 7.49 -12.28%
EY 16.25 9.41 19.03 20.37 15.17 17.25 13.34 14.01%
DY 5.73 3.66 2.96 0.00 5.85 9.52 0.06 1972.02%
P/NAPS 1.45 2.05 1.75 1.53 15.47 1.37 1.23 11.56%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 -
Price 2.79 3.52 5.55 5.35 4.08 3.72 3.08 -
P/RPS 0.73 0.86 0.94 1.02 1.14 1.19 1.17 -26.92%
P/EPS 5.47 5.71 5.40 6.00 6.56 6.42 8.07 -22.78%
EY 18.29 17.50 18.52 16.67 15.24 15.58 12.39 29.55%
DY 6.45 6.82 2.88 0.00 5.88 8.60 0.05 2430.55%
P/NAPS 1.29 1.10 1.80 1.86 15.40 1.51 1.32 -1.51%

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