[TONGHER] QoQ Cumulative 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- 10.45%
YoY- 23.14%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 305,844 202,588 99,637 487,670 389,986 250,874 111,365 95.74%
PBT 31,348 21,171 6,222 92,634 84,520 62,932 27,041 10.32%
Tax -7,815 -4,683 -1,460 -19,417 -19,363 -14,711 -6,328 15.06%
NP 23,533 16,488 4,762 73,217 65,157 48,221 20,713 8.85%
-
NP to SH 20,788 14,565 4,444 65,038 58,886 43,654 18,942 6.37%
-
Tax Rate 24.93% 22.12% 23.47% 20.96% 22.91% 23.38% 23.40% -
Total Cost 282,311 186,100 94,875 414,453 324,829 202,653 90,652 112.81%
-
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 20,392 20,388 20,373 22,938 22,937 6,797 - -
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 7.41% 5.32% 1.58% 23.52% 14.49% 16.63% 7.77% -
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 239.96 158.98 78.25 382.67 306.04 295.27 131.11 49.45%
EPS 16.31 11.43 3.49 51.04 46.21 51.38 22.30 -18.77%
DPS 16.00 16.00 16.00 18.00 18.00 8.00 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 194.27 128.68 63.29 309.77 247.72 159.36 70.74 95.74%
EPS 13.20 9.25 2.82 41.31 37.40 27.73 12.03 6.36%
DPS 12.95 12.95 12.94 14.57 14.57 4.32 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 0.94 1.56 3.57 0.82 2.14 1.83 3.34 -56.95%
P/EPS 13.86 21.70 79.94 6.15 14.17 10.51 19.64 -20.68%
EY 7.22 4.61 1.25 16.25 7.05 9.51 5.09 26.16%
DY 7.08 6.45 5.73 5.73 2.75 1.48 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 0.70 1.55 4.27 0.73 1.15 1.88 4.08 -69.02%
P/EPS 10.30 21.52 95.70 5.47 7.62 10.80 23.99 -43.00%
EY 9.71 4.65 1.04 18.29 13.13 9.26 4.17 75.40%
DY 9.52 6.50 4.79 6.45 5.11 1.44 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