[TONGHER] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.09%
YoY- 327.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 96,201 63,560 58,880 53,917 48,468 44,891 64,278 30.80%
PBT 10,694 10,015 5,679 7,927 3,923 381 1,994 206.07%
Tax -1,146 -1,453 -938 -1,811 67 0 0 -
NP 9,548 8,562 4,741 6,116 3,990 381 1,994 183.82%
-
NP to SH 8,371 6,350 3,750 5,627 3,537 -869 116 1628.81%
-
Tax Rate 10.72% 14.51% 16.52% 22.85% -1.71% 0.00% 0.00% -
Total Cost 86,653 54,998 54,139 47,801 44,478 44,510 62,284 24.59%
-
Net Worth 291,774 284,347 284,438 254,797 274,817 272,201 282,266 2.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 6,377 - - - 6,444 -
Div Payout % - - 170.07% - - - 5,555.56% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,774 284,347 284,438 254,797 274,817 272,201 282,266 2.23%
NOSH 127,412 127,510 127,551 127,398 127,230 127,794 128,888 -0.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.93% 13.47% 8.05% 11.34% 8.23% 0.85% 3.10% -
ROE 2.87% 2.23% 1.32% 2.21% 1.29% -0.32% 0.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.50 49.85 46.16 42.32 38.09 35.13 49.87 31.81%
EPS 6.57 4.98 2.94 4.42 2.78 -0.68 0.09 1642.13%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.29 2.23 2.23 2.00 2.16 2.13 2.19 3.01%
Adjusted Per Share Value based on latest NOSH - 127,398
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.11 40.37 37.40 34.25 30.79 28.51 40.83 30.81%
EPS 5.32 4.03 2.38 3.57 2.25 -0.55 0.07 1689.49%
DPS 0.00 0.00 4.05 0.00 0.00 0.00 4.09 -
NAPS 1.8534 1.8062 1.8068 1.6185 1.7456 1.729 1.793 2.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.75 1.72 1.93 1.72 1.81 1.95 1.79 -
P/RPS 2.32 3.45 4.18 4.06 4.75 5.55 3.59 -25.23%
P/EPS 26.64 34.54 65.65 38.94 65.11 -286.76 1,988.89 -94.34%
EY 3.75 2.90 1.52 2.57 1.54 -0.35 0.05 1673.78%
DY 0.00 0.00 2.59 0.00 0.00 0.00 2.79 -
P/NAPS 0.76 0.77 0.87 0.86 0.84 0.92 0.82 -4.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 15/05/09 -
Price 2.32 1.92 1.75 1.70 1.69 1.99 1.96 -
P/RPS 3.07 3.85 3.79 4.02 4.44 5.67 3.93 -15.16%
P/EPS 35.31 38.55 59.52 38.49 60.79 -292.65 2,177.78 -93.57%
EY 2.83 2.59 1.68 2.60 1.64 -0.34 0.05 1370.54%
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.55 -
P/NAPS 1.01 0.86 0.78 0.85 0.78 0.93 0.89 8.78%

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