[TONGHER] QoQ Cumulative 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- 30.29%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 199,628 111,409 47,617 200,464 149,439 104,116 54,679 136.91%
PBT 50,581 22,060 7,261 35,357 31,761 24,798 13,972 135.58%
Tax -11,974 -5,434 -2,086 -5,711 -9,009 -6,877 -3,825 113.84%
NP 38,607 16,626 5,175 29,646 22,752 17,921 10,147 143.51%
-
NP to SH 36,918 16,205 5,175 29,676 22,777 17,940 10,147 136.37%
-
Tax Rate 23.67% 24.63% 28.73% 16.15% 28.36% 27.73% 27.38% -
Total Cost 161,021 94,783 42,442 170,818 126,687 86,195 44,532 135.39%
-
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 20,382 67 - 18,507 15,100 100 - -
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 17.67% 8.19% 2.68% 15.96% 13.58% 9.94% 5.61% -
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 235.06 131.17 56.22 238.29 178.13 124.60 65.87 133.34%
EPS 43.47 19.08 6.11 35.28 27.15 21.47 12.24 132.59%
DPS 24.00 0.08 0.00 22.00 18.00 0.12 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 126.80 70.77 30.25 127.34 94.92 66.13 34.73 136.91%
EPS 23.45 10.29 3.29 18.85 14.47 11.40 6.45 136.25%
DPS 12.95 0.04 0.00 11.76 9.59 0.06 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 1.43 2.18 5.02 1.00 1.85 2.94 5.74 -60.37%
P/EPS 7.73 14.99 46.15 6.78 12.15 17.05 30.92 -60.28%
EY 12.94 6.67 2.17 14.76 8.23 5.87 3.23 152.03%
DY 7.14 0.03 0.00 9.21 5.45 0.03 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 1.58 2.35 4.77 0.98 1.76 2.58 5.56 -56.74%
P/EPS 8.56 16.14 43.86 6.63 11.57 15.00 29.94 -56.56%
EY 11.69 6.19 2.28 15.08 8.65 6.67 3.34 130.34%
DY 6.45 0.03 0.00 9.40 5.73 0.04 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