[TONGHER] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -17.39%
YoY- 22.89%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 148,375 165,587 143,312 125,637 96,201 63,560 58,880 85.07%
PBT 7,804 18,264 15,897 9,779 10,694 10,015 5,679 23.57%
Tax -1,730 -3,041 1,662 -884 -1,146 -1,453 -938 50.33%
NP 6,074 15,223 17,559 8,895 9,548 8,562 4,741 17.94%
-
NP to SH 4,060 11,453 13,025 6,915 8,371 6,350 3,750 5.43%
-
Tax Rate 22.17% 16.65% -10.45% 9.04% 10.72% 14.51% 16.52% -
Total Cost 142,301 150,364 125,753 116,742 86,653 54,998 54,139 90.34%
-
Net Worth 314,363 306,685 303,025 294,259 291,774 284,347 284,438 6.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 10,185 - - - 6,377 -
Div Payout % - - 78.20% - - - 170.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 314,363 306,685 303,025 294,259 291,774 284,347 284,438 6.88%
NOSH 127,272 127,255 127,321 127,384 127,412 127,510 127,551 -0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.09% 9.19% 12.25% 7.08% 9.93% 13.47% 8.05% -
ROE 1.29% 3.73% 4.30% 2.35% 2.87% 2.23% 1.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 116.58 130.12 112.56 98.63 75.50 49.85 46.16 85.35%
EPS 3.19 9.00 10.23 5.43 6.57 4.98 2.94 5.58%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 5.00 -
NAPS 2.47 2.41 2.38 2.31 2.29 2.23 2.23 7.04%
Adjusted Per Share Value based on latest NOSH - 127,384
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 94.25 105.18 91.03 79.80 61.11 40.37 37.40 85.08%
EPS 2.58 7.27 8.27 4.39 5.32 4.03 2.38 5.52%
DPS 0.00 0.00 6.47 0.00 0.00 0.00 4.05 -
NAPS 1.9968 1.9481 1.9248 1.8691 1.8534 1.8062 1.8068 6.88%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.90 2.40 2.55 2.60 1.75 1.72 1.93 -
P/RPS 1.63 1.84 2.27 2.64 2.32 3.45 4.18 -46.59%
P/EPS 59.56 26.67 24.93 47.90 26.64 34.54 65.65 -6.27%
EY 1.68 3.75 4.01 2.09 3.75 2.90 1.52 6.89%
DY 0.00 0.00 3.14 0.00 0.00 0.00 2.59 -
P/NAPS 0.77 1.00 1.07 1.13 0.76 0.77 0.87 -7.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 -
Price 2.04 1.95 2.45 2.32 2.32 1.92 1.75 -
P/RPS 1.75 1.50 2.18 2.35 3.07 3.85 3.79 -40.23%
P/EPS 63.95 21.67 23.95 42.74 35.31 38.55 59.52 4.89%
EY 1.56 4.62 4.18 2.34 2.83 2.59 1.68 -4.81%
DY 0.00 0.00 3.27 0.00 0.00 0.00 2.86 -
P/NAPS 0.83 0.81 1.03 1.00 1.01 0.86 0.78 4.22%

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