[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 127.82%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 250,874 111,365 304,062 199,628 111,409 47,617 200,464 16.17%
PBT 62,932 27,041 73,107 50,581 22,060 7,261 35,357 47.02%
Tax -14,711 -6,328 -17,075 -11,974 -5,434 -2,086 -5,711 88.23%
NP 48,221 20,713 56,032 38,607 16,626 5,175 29,646 38.43%
-
NP to SH 43,654 18,942 52,817 36,918 16,205 5,175 29,676 29.43%
-
Tax Rate 23.38% 23.40% 23.36% 23.67% 24.63% 28.73% 16.15% -
Total Cost 202,653 90,652 248,030 161,021 94,783 42,442 170,818 12.10%
-
Net Worth 262,535 243,782 22,506 208,921 197,891 193,109 185,917 25.94%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,797 - 20,382 20,382 67 - 18,507 -48.80%
Div Payout % 15.57% - 38.59% 55.21% 0.42% - 62.37% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 262,535 243,782 22,506 208,921 197,891 193,109 185,917 25.94%
NOSH 84,963 84,941 84,928 84,927 84,931 84,697 84,125 0.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.22% 18.60% 18.43% 19.34% 14.92% 10.87% 14.79% -
ROE 16.63% 7.77% 234.68% 17.67% 8.19% 2.68% 15.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 295.27 131.11 358.02 235.06 131.17 56.22 238.29 15.41%
EPS 51.38 22.30 41.46 43.47 19.08 6.11 35.28 28.57%
DPS 8.00 0.00 24.00 24.00 0.08 0.00 22.00 -49.14%
NAPS 3.09 2.87 0.265 2.46 2.33 2.28 2.21 25.11%
Adjusted Per Share Value based on latest NOSH - 84,924
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 159.36 70.74 193.14 126.80 70.77 30.25 127.34 16.17%
EPS 27.73 12.03 33.55 23.45 10.29 3.29 18.85 29.43%
DPS 4.32 0.00 12.95 12.95 0.04 0.00 11.76 -48.80%
NAPS 1.6676 1.5485 0.143 1.3271 1.257 1.2266 1.181 25.94%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.40 4.38 4.10 3.36 2.86 2.82 2.39 -
P/RPS 1.83 3.34 1.15 1.43 2.18 5.02 1.00 49.77%
P/EPS 10.51 19.64 6.59 7.73 14.99 46.15 6.78 34.04%
EY 9.51 5.09 15.17 12.94 6.67 2.17 14.76 -25.46%
DY 1.48 0.00 5.85 7.14 0.03 0.00 9.21 -70.54%
P/NAPS 1.75 1.53 15.47 1.37 1.23 1.24 1.08 38.07%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 -
Price 5.55 5.35 4.08 3.72 3.08 2.68 2.34 -
P/RPS 1.88 4.08 1.14 1.58 2.35 4.77 0.98 54.57%
P/EPS 10.80 23.99 6.56 8.56 16.14 43.86 6.63 38.56%
EY 9.26 4.17 15.24 11.69 6.19 2.28 15.08 -27.81%
DY 1.44 0.00 5.88 6.45 0.03 0.00 9.40 -71.46%
P/NAPS 1.80 1.86 15.40 1.51 1.32 1.18 1.06 42.47%

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