[TONGHER] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 20.71%
YoY- 77.99%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 493,689 442,796 367,079 303,331 250,653 207,757 193,402 86.67%
PBT 107,224 114,158 93,065 73,285 54,170 32,612 28,637 140.93%
Tax -24,500 -26,388 -21,354 -17,112 -8,675 -4,227 -3,932 238.23%
NP 82,724 87,770 71,711 56,173 45,495 28,385 24,705 123.65%
-
NP to SH 74,926 80,407 66,711 52,958 43,871 28,035 24,796 108.86%
-
Tax Rate 22.85% 23.12% 22.95% 23.35% 16.01% 12.96% 13.73% -
Total Cost 410,965 355,026 295,368 247,158 205,158 179,372 168,697 80.95%
-
Net Worth 406,611 254,850 169,883 169,859 169,848 199,514 193,109 64.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 19,541 20,383 20,383 13,587 13,587 6,773 6,874 100.54%
Div Payout % 26.08% 25.35% 30.55% 25.66% 30.97% 24.16% 27.72% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 406,611 254,850 169,883 169,859 169,848 199,514 193,109 64.20%
NOSH 127,464 84,950 84,941 84,929 84,924 85,628 84,697 31.29%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.76% 19.82% 19.54% 18.52% 18.15% 13.66% 12.77% -
ROE 18.43% 31.55% 39.27% 31.18% 25.83% 14.05% 12.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 387.32 521.24 432.15 357.15 295.15 242.63 228.35 42.18%
EPS 58.78 94.65 78.54 62.35 51.66 32.74 29.28 59.06%
DPS 15.33 24.00 24.00 16.00 16.00 8.00 8.12 52.69%
NAPS 3.19 3.00 2.00 2.00 2.00 2.33 2.28 25.06%
Adjusted Per Share Value based on latest NOSH - 84,929
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 313.59 281.27 233.17 192.68 159.22 131.97 122.85 86.67%
EPS 47.59 51.07 42.38 33.64 27.87 17.81 15.75 108.86%
DPS 12.41 12.95 12.95 8.63 8.63 4.30 4.37 100.40%
NAPS 2.5828 1.6188 1.0791 1.079 1.0789 1.2673 1.2266 64.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.55 5.40 4.38 4.10 3.36 2.86 2.82 -
P/RPS 1.69 1.04 1.01 1.15 1.14 1.18 1.23 23.56%
P/EPS 11.14 5.71 5.58 6.58 6.50 8.74 9.63 10.18%
EY 8.97 17.53 17.93 15.21 15.37 11.45 10.38 -9.26%
DY 2.34 4.44 5.48 3.90 4.76 2.80 2.88 -12.91%
P/NAPS 2.05 1.80 2.19 2.05 1.68 1.23 1.24 39.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 -
Price 3.52 5.55 5.35 4.08 3.72 3.08 2.68 -
P/RPS 0.91 1.06 1.24 1.14 1.26 1.27 1.17 -15.41%
P/EPS 5.99 5.86 6.81 6.54 7.20 9.41 9.15 -24.58%
EY 16.70 17.05 14.68 15.28 13.89 10.63 10.92 32.70%
DY 4.36 4.32 4.49 3.92 4.30 2.60 3.03 27.42%
P/NAPS 1.10 1.85 2.68 2.04 1.86 1.32 1.18 -4.56%

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