[TONGHER] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 56.49%
YoY- 32.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 442,796 367,079 303,331 250,653 207,757 193,402 200,464 69.85%
PBT 114,158 93,065 73,285 54,170 32,612 28,637 35,348 118.95%
Tax -26,388 -21,354 -17,112 -8,675 -4,227 -3,932 -5,671 179.50%
NP 87,770 71,711 56,173 45,495 28,385 24,705 29,677 106.44%
-
NP to SH 80,407 66,711 52,958 43,871 28,035 24,796 29,754 94.36%
-
Tax Rate 23.12% 22.95% 23.35% 16.01% 12.96% 13.73% 16.04% -
Total Cost 355,026 295,368 247,158 205,158 179,372 168,697 170,787 63.09%
-
Net Worth 254,850 169,883 169,859 169,848 199,514 193,109 196,719 18.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 20,383 20,383 13,587 13,587 6,773 6,874 6,874 106.80%
Div Payout % 25.35% 30.55% 25.66% 30.97% 24.16% 27.72% 23.10% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 254,850 169,883 169,859 169,848 199,514 193,109 196,719 18.89%
NOSH 84,950 84,941 84,929 84,924 85,628 84,697 84,792 0.12%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.82% 19.54% 18.52% 18.15% 13.66% 12.77% 14.80% -
ROE 31.55% 39.27% 31.18% 25.83% 14.05% 12.84% 15.13% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 521.24 432.15 357.15 295.15 242.63 228.35 236.42 69.64%
EPS 94.65 78.54 62.35 51.66 32.74 29.28 35.09 94.12%
DPS 24.00 24.00 16.00 16.00 8.00 8.12 8.11 106.53%
NAPS 3.00 2.00 2.00 2.00 2.33 2.28 2.32 18.74%
Adjusted Per Share Value based on latest NOSH - 84,924
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 281.27 233.17 192.68 159.22 131.97 122.85 127.34 69.85%
EPS 51.07 42.38 33.64 27.87 17.81 15.75 18.90 94.35%
DPS 12.95 12.95 8.63 8.63 4.30 4.37 4.37 106.72%
NAPS 1.6188 1.0791 1.079 1.0789 1.2673 1.2266 1.2496 18.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.40 4.38 4.10 3.36 2.86 2.82 2.39 -
P/RPS 1.04 1.01 1.15 1.14 1.18 1.23 1.01 1.97%
P/EPS 5.71 5.58 6.58 6.50 8.74 9.63 6.81 -11.11%
EY 17.53 17.93 15.21 15.37 11.45 10.38 14.68 12.59%
DY 4.44 5.48 3.90 4.76 2.80 2.88 3.39 19.76%
P/NAPS 1.80 2.19 2.05 1.68 1.23 1.24 1.03 45.23%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 -
Price 5.55 5.35 4.08 3.72 3.08 2.68 2.34 -
P/RPS 1.06 1.24 1.14 1.26 1.27 1.17 0.99 4.67%
P/EPS 5.86 6.81 6.54 7.20 9.41 9.15 6.67 -8.29%
EY 17.05 14.68 15.28 13.89 10.63 10.92 15.00 8.94%
DY 4.32 4.49 3.92 4.30 2.60 3.03 3.46 15.99%
P/NAPS 1.85 2.68 2.04 1.86 1.32 1.18 1.01 49.87%

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