[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 28.09%
YoY- 43.99%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 380,267 268,179 147,951 601,065 457,274 308,899 143,312 91.32%
PBT 23,095 19,110 11,281 48,127 41,965 34,161 15,897 28.18%
Tax -4,741 -2,852 -1,723 -941 -3,109 -1,379 1,662 -
NP 18,354 16,258 9,558 47,186 38,856 32,782 17,559 2.98%
-
NP to SH 11,118 10,423 6,668 36,554 28,538 24,478 13,025 -9.98%
-
Tax Rate 20.53% 14.92% 15.27% 1.96% 7.41% 4.04% -10.45% -
Total Cost 361,913 251,921 138,393 553,879 418,418 276,117 125,753 101.93%
-
Net Worth 300,452 303,053 324,526 321,930 314,261 306,770 303,025 -0.56%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 27,890 27,896 27,888 10,179 10,178 10,183 10,185 95.37%
Div Payout % 250.86% 267.64% 418.25% 27.85% 35.67% 41.60% 78.20% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 300,452 303,053 324,526 321,930 314,261 306,770 303,025 -0.56%
NOSH 126,773 126,800 126,768 127,245 127,231 127,290 127,321 -0.28%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.83% 6.06% 6.46% 7.85% 8.50% 10.61% 12.25% -
ROE 3.70% 3.44% 2.05% 11.35% 9.08% 7.98% 4.30% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 299.96 211.50 116.71 472.37 359.40 242.67 112.56 91.87%
EPS 8.77 8.22 5.26 28.73 22.43 19.23 10.23 -9.73%
DPS 22.00 22.00 22.00 8.00 8.00 8.00 8.00 95.92%
NAPS 2.37 2.39 2.56 2.53 2.47 2.41 2.38 -0.27%
Adjusted Per Share Value based on latest NOSH - 127,291
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 241.55 170.35 93.98 381.80 290.46 196.21 91.03 91.32%
EPS 7.06 6.62 4.24 23.22 18.13 15.55 8.27 -9.98%
DPS 17.72 17.72 17.72 6.47 6.47 6.47 6.47 95.39%
NAPS 1.9085 1.925 2.0614 2.0449 1.9962 1.9486 1.9248 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.81 2.09 2.39 1.96 1.90 2.40 2.55 -
P/RPS 0.60 0.99 2.05 0.41 0.53 0.99 2.27 -58.71%
P/EPS 20.64 25.43 45.44 6.82 8.47 12.48 24.93 -11.79%
EY 4.85 3.93 2.20 14.66 11.81 8.01 4.01 13.47%
DY 12.15 10.53 9.21 4.08 4.21 3.33 3.14 145.86%
P/NAPS 0.76 0.87 0.93 0.77 0.77 1.00 1.07 -20.34%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 29/08/12 30/05/12 27/02/12 29/11/11 22/08/11 30/05/11 -
Price 1.85 1.91 2.43 2.14 2.04 1.95 2.45 -
P/RPS 0.62 0.90 2.08 0.45 0.57 0.80 2.18 -56.65%
P/EPS 21.09 23.24 46.20 7.45 9.09 10.14 23.95 -8.10%
EY 4.74 4.30 2.16 13.42 11.00 9.86 4.18 8.71%
DY 11.89 11.52 9.05 3.74 3.92 4.10 3.27 135.90%
P/NAPS 0.78 0.80 0.95 0.85 0.83 0.81 1.03 -16.87%

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