[TONGHER] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -22.56%
YoY- 130.69%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 139,112 139,509 111,365 103,703 88,219 63,792 47,617 104.22%
PBT 21,587 35,892 27,041 22,704 28,521 14,799 7,261 106.62%
Tax -4,652 -8,382 -6,328 -5,138 -6,540 -3,348 -2,086 70.61%
NP 16,935 27,510 20,713 17,566 21,981 11,451 5,175 120.26%
-
NP to SH 15,232 24,712 18,942 16,040 20,713 11,106 5,175 105.24%
-
Tax Rate 21.55% 23.35% 23.40% 22.63% 22.93% 22.62% 28.73% -
Total Cost 122,177 111,999 90,652 86,137 66,238 52,341 42,442 102.23%
-
Net Worth 406,611 262,495 243,782 169,859 208,913 199,514 193,109 64.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 12,746 - - - 13,587 68 - -
Div Payout % 83.68% - - - 65.60% 0.62% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 406,611 262,495 243,782 169,859 208,913 199,514 193,109 64.20%
NOSH 127,464 84,950 84,941 84,929 84,924 85,628 84,697 31.29%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.17% 19.72% 18.60% 16.94% 24.92% 17.95% 10.87% -
ROE 3.75% 9.41% 7.77% 9.44% 9.91% 5.57% 2.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 109.14 164.22 131.11 122.10 103.88 74.50 56.22 55.55%
EPS 11.95 29.09 22.30 12.59 24.39 12.97 6.11 56.32%
DPS 10.00 0.00 0.00 0.00 16.00 0.08 0.00 -
NAPS 3.19 3.09 2.87 2.00 2.46 2.33 2.28 25.06%
Adjusted Per Share Value based on latest NOSH - 84,929
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 88.36 88.62 70.74 65.87 56.04 40.52 30.25 104.20%
EPS 9.68 15.70 12.03 10.19 13.16 7.05 3.29 105.19%
DPS 8.10 0.00 0.00 0.00 8.63 0.04 0.00 -
NAPS 2.5828 1.6674 1.5485 1.079 1.327 1.2673 1.2266 64.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.55 5.40 4.38 4.10 3.36 2.86 2.82 -
P/RPS 6.00 3.29 3.34 3.36 3.23 3.84 5.02 12.61%
P/EPS 54.81 18.56 19.64 21.71 13.78 22.05 46.15 12.13%
EY 1.82 5.39 5.09 4.61 7.26 4.53 2.17 -11.05%
DY 1.53 0.00 0.00 0.00 4.76 0.03 0.00 -
P/NAPS 2.05 1.75 1.53 2.05 1.37 1.23 1.24 39.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 -
Price 3.52 5.55 5.35 4.08 3.72 3.08 2.68 -
P/RPS 3.23 3.38 4.08 3.34 3.58 4.13 4.77 -22.86%
P/EPS 29.46 19.08 23.99 21.60 15.25 23.75 43.86 -23.28%
EY 3.39 5.24 4.17 4.63 6.56 4.21 2.28 30.23%
DY 2.84 0.00 0.00 0.00 4.30 0.03 0.00 -
P/NAPS 1.10 1.80 1.86 2.04 1.51 1.32 1.18 -4.56%

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