[TONGHER] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.72%
YoY- 106.41%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 605,704 601,065 582,911 530,737 428,710 344,278 272,558 70.21%
PBT 43,511 48,127 51,744 54,634 46,385 36,167 34,315 17.13%
Tax -4,326 -941 -3,993 -3,409 -1,821 -4,421 -5,348 -13.17%
NP 39,185 47,186 47,751 51,225 44,564 31,746 28,967 22.29%
-
NP to SH 30,197 36,554 35,453 39,764 34,662 25,387 24,099 16.21%
-
Tax Rate 9.94% 1.96% 7.72% 6.24% 3.93% 12.22% 15.59% -
Total Cost 566,519 553,879 535,160 479,512 384,146 312,532 243,591 75.44%
-
Net Worth 324,526 254,583 314,363 306,685 303,025 294,259 291,774 7.34%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 27,888 10,185 10,185 10,185 10,185 6,377 6,377 167.18%
Div Payout % 92.36% 27.86% 28.73% 25.62% 29.39% 25.12% 26.46% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 324,526 254,583 314,363 306,685 303,025 294,259 291,774 7.34%
NOSH 126,768 127,291 127,272 127,255 127,321 127,384 127,412 -0.33%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.47% 7.85% 8.19% 9.65% 10.39% 9.22% 10.63% -
ROE 9.30% 14.36% 11.28% 12.97% 11.44% 8.63% 8.26% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 477.80 472.19 458.00 417.06 336.71 270.27 213.92 70.78%
EPS 23.82 28.72 27.86 31.25 27.22 19.93 18.91 16.61%
DPS 22.00 8.00 8.00 8.00 8.00 5.00 5.00 168.27%
NAPS 2.56 2.00 2.47 2.41 2.38 2.31 2.29 7.70%
Adjusted Per Share Value based on latest NOSH - 127,255
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 384.74 381.80 370.27 337.13 272.32 218.69 173.13 70.21%
EPS 19.18 23.22 22.52 25.26 22.02 16.13 15.31 16.19%
DPS 17.72 6.47 6.47 6.47 6.47 4.05 4.05 167.26%
NAPS 2.0614 1.6171 1.9968 1.9481 1.9248 1.8691 1.8534 7.34%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.39 1.96 1.90 2.40 2.55 2.60 1.75 -
P/RPS 0.50 0.42 0.41 0.58 0.76 0.96 0.82 -28.07%
P/EPS 10.03 6.83 6.82 7.68 9.37 13.05 9.25 5.54%
EY 9.97 14.65 14.66 13.02 10.68 7.67 10.81 -5.24%
DY 9.21 4.08 4.21 3.33 3.14 1.92 2.86 117.91%
P/NAPS 0.93 0.98 0.77 1.00 1.07 1.13 0.76 14.39%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 27/02/12 29/11/11 22/08/11 30/05/11 28/02/11 28/02/11 -
Price 2.43 2.14 2.04 1.95 2.45 2.32 2.32 -
P/RPS 0.51 0.45 0.45 0.47 0.73 0.86 1.08 -39.33%
P/EPS 10.20 7.45 7.32 6.24 9.00 11.64 12.27 -11.57%
EY 9.80 13.42 13.65 16.02 11.11 8.59 8.15 13.06%
DY 9.05 3.74 3.92 4.10 3.27 2.16 2.16 159.66%
P/NAPS 0.95 1.07 0.83 0.81 1.03 1.00 1.01 -3.99%

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