[TONGHER] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -13.2%
YoY- 22.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 403,528 439,384 475,942 487,670 493,689 442,796 367,079 6.49%
PBT 39,462 50,872 71,815 92,634 107,224 114,158 93,065 -43.47%
Tax -7,868 -9,389 -14,548 -19,416 -24,500 -26,388 -21,354 -48.51%
NP 31,594 41,483 57,267 73,218 82,724 87,770 71,711 -42.01%
-
NP to SH 26,940 35,949 50,540 65,038 74,926 80,407 66,711 -45.27%
-
Tax Rate 19.94% 18.46% 20.26% 20.96% 22.85% 23.12% 22.95% -
Total Cost 371,934 397,901 418,675 414,452 410,965 355,026 295,368 16.56%
-
Net Worth 280,545 274,057 281,410 27,668 406,611 254,850 169,883 39.58%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 20,373 33,120 33,120 19,541 19,541 20,383 20,383 -0.03%
Div Payout % 75.63% 92.13% 65.53% 30.05% 26.08% 25.35% 30.55% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 280,545 274,057 281,410 27,668 406,611 254,850 169,883 39.58%
NOSH 127,520 127,468 127,335 127,505 127,464 84,950 84,941 31.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.83% 9.44% 12.03% 15.01% 16.76% 19.82% 19.54% -
ROE 9.60% 13.12% 17.96% 235.06% 18.43% 31.55% 39.27% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 316.44 344.70 373.77 382.47 387.32 521.24 432.15 -18.71%
EPS 21.13 28.20 39.69 51.01 58.78 94.65 78.54 -58.22%
DPS 16.00 26.00 26.01 15.33 15.33 24.00 24.00 -23.62%
NAPS 2.20 2.15 2.21 0.217 3.19 3.00 2.00 6.54%
Adjusted Per Share Value based on latest NOSH - 127,505
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 256.32 279.10 302.32 309.77 313.59 281.27 233.17 6.49%
EPS 17.11 22.83 32.10 41.31 47.59 51.07 42.38 -45.28%
DPS 12.94 21.04 21.04 12.41 12.41 12.95 12.95 -0.05%
NAPS 1.782 1.7408 1.7875 0.1758 2.5828 1.6188 1.0791 39.58%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.26 2.48 2.79 3.14 6.55 5.40 4.38 -
P/RPS 0.71 0.72 0.75 0.82 1.69 1.04 1.01 -20.88%
P/EPS 10.70 8.79 7.03 6.16 11.14 5.71 5.58 54.16%
EY 9.35 11.37 14.23 16.24 8.97 17.53 17.93 -35.13%
DY 7.08 10.48 9.32 4.88 2.34 4.44 5.48 18.56%
P/NAPS 1.03 1.15 1.26 14.47 2.05 1.80 2.19 -39.43%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 -
Price 1.68 2.46 3.34 2.79 3.52 5.55 5.35 -
P/RPS 0.53 0.71 0.89 0.73 0.91 1.06 1.24 -43.17%
P/EPS 7.95 8.72 8.42 5.47 5.99 5.86 6.81 10.83%
EY 12.58 11.46 11.88 18.28 16.70 17.05 14.68 -9.75%
DY 9.52 10.57 7.79 5.49 4.36 4.32 4.49 64.81%
P/NAPS 0.76 1.14 1.51 12.86 1.10 1.85 2.68 -56.73%

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