[TONGHER] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 20.53%
YoY- 186.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 475,942 487,670 493,689 442,796 367,079 303,331 250,653 53.27%
PBT 71,815 92,634 107,224 114,158 93,065 73,285 54,170 20.65%
Tax -14,548 -19,416 -24,500 -26,388 -21,354 -17,112 -8,675 41.10%
NP 57,267 73,218 82,724 87,770 71,711 56,173 45,495 16.56%
-
NP to SH 50,540 65,038 74,926 80,407 66,711 52,958 43,871 9.88%
-
Tax Rate 20.26% 20.96% 22.85% 23.12% 22.95% 23.35% 16.01% -
Total Cost 418,675 414,452 410,965 355,026 295,368 247,158 205,158 60.81%
-
Net Worth 281,410 27,668 406,611 254,850 169,883 169,859 169,848 39.97%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 33,120 19,541 19,541 20,383 20,383 13,587 13,587 81.02%
Div Payout % 65.53% 30.05% 26.08% 25.35% 30.55% 25.66% 30.97% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 281,410 27,668 406,611 254,850 169,883 169,859 169,848 39.97%
NOSH 127,335 127,505 127,464 84,950 84,941 84,929 84,924 30.96%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.03% 15.01% 16.76% 19.82% 19.54% 18.52% 18.15% -
ROE 17.96% 235.06% 18.43% 31.55% 39.27% 31.18% 25.83% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 373.77 382.47 387.32 521.24 432.15 357.15 295.15 17.03%
EPS 39.69 51.01 58.78 94.65 78.54 62.35 51.66 -16.10%
DPS 26.01 15.33 15.33 24.00 24.00 16.00 16.00 38.21%
NAPS 2.21 0.217 3.19 3.00 2.00 2.00 2.00 6.87%
Adjusted Per Share Value based on latest NOSH - 84,950
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 302.32 309.77 313.59 281.27 233.17 192.68 159.22 53.27%
EPS 32.10 41.31 47.59 51.07 42.38 33.64 27.87 9.86%
DPS 21.04 12.41 12.41 12.95 12.95 8.63 8.63 81.04%
NAPS 1.7875 0.1758 2.5828 1.6188 1.0791 1.079 1.0789 39.97%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.79 3.14 6.55 5.40 4.38 4.10 3.36 -
P/RPS 0.75 0.82 1.69 1.04 1.01 1.15 1.14 -24.33%
P/EPS 7.03 6.16 11.14 5.71 5.58 6.58 6.50 5.35%
EY 14.23 16.24 8.97 17.53 17.93 15.21 15.37 -5.00%
DY 9.32 4.88 2.34 4.44 5.48 3.90 4.76 56.44%
P/NAPS 1.26 14.47 2.05 1.80 2.19 2.05 1.68 -17.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 -
Price 3.34 2.79 3.52 5.55 5.35 4.08 3.72 -
P/RPS 0.89 0.73 0.91 1.06 1.24 1.14 1.26 -20.66%
P/EPS 8.42 5.47 5.99 5.86 6.81 6.54 7.20 10.98%
EY 11.88 18.28 16.70 17.05 14.68 15.28 13.89 -9.88%
DY 7.79 5.49 4.36 4.32 4.49 3.92 4.30 48.55%
P/NAPS 1.51 12.86 1.10 1.85 2.68 2.04 1.86 -12.96%

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