[TONGHER] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -38.36%
YoY- -26.46%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 102,951 99,637 97,684 139,112 139,509 111,365 103,703 -0.48%
PBT 14,949 6,222 8,114 21,587 35,892 27,041 22,704 -24.33%
Tax -3,223 -1,460 -54 -4,652 -8,382 -6,328 -5,138 -26.74%
NP 11,726 4,762 8,060 16,935 27,510 20,713 17,566 -23.63%
-
NP to SH 10,121 4,444 6,152 15,232 24,712 18,942 16,040 -26.45%
-
Tax Rate 21.56% 23.47% 0.67% 21.55% 23.35% 23.40% 22.63% -
Total Cost 91,225 94,875 89,624 122,177 111,999 90,652 86,137 3.90%
-
Net Worth 274,057 281,410 27,668 406,611 262,495 243,782 169,859 37.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 20,373 - 12,746 - - - -
Div Payout % - 458.45% - 83.68% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 274,057 281,410 27,668 406,611 262,495 243,782 169,859 37.60%
NOSH 127,468 127,335 127,505 127,464 84,950 84,941 84,929 31.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.39% 4.78% 8.25% 12.17% 19.72% 18.60% 16.94% -
ROE 3.69% 1.58% 22.23% 3.75% 9.41% 7.77% 9.44% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 80.77 78.25 76.61 109.14 164.22 131.11 122.10 -24.09%
EPS 7.94 3.49 4.83 11.95 29.09 22.30 12.59 -26.47%
DPS 0.00 16.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.15 2.21 0.217 3.19 3.09 2.87 2.00 4.94%
Adjusted Per Share Value based on latest NOSH - 127,464
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.39 63.29 62.05 88.36 88.62 70.74 65.87 -0.48%
EPS 6.43 2.82 3.91 9.68 15.70 12.03 10.19 -26.45%
DPS 0.00 12.94 0.00 8.10 0.00 0.00 0.00 -
NAPS 1.7408 1.7875 0.1758 2.5828 1.6674 1.5485 1.079 37.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.79 3.14 6.55 5.40 4.38 4.10 -
P/RPS 3.07 3.57 4.10 6.00 3.29 3.34 3.36 -5.84%
P/EPS 31.23 79.94 65.08 54.81 18.56 19.64 21.71 27.45%
EY 3.20 1.25 1.54 1.82 5.39 5.09 4.61 -21.62%
DY 0.00 5.73 0.00 1.53 0.00 0.00 0.00 -
P/NAPS 1.15 1.26 14.47 2.05 1.75 1.53 2.05 -32.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 -
Price 2.46 3.34 2.79 3.52 5.55 5.35 4.08 -
P/RPS 3.05 4.27 3.64 3.23 3.38 4.08 3.34 -5.88%
P/EPS 30.98 95.70 57.82 29.46 19.08 23.99 21.60 27.20%
EY 3.23 1.04 1.73 3.39 5.24 4.17 4.63 -21.35%
DY 0.00 4.79 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 1.14 1.51 12.86 1.10 1.80 1.86 2.04 -32.17%

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