[TONGHER] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 25.97%
YoY- 169.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 487,670 493,689 442,796 367,079 303,331 250,653 207,757 76.34%
PBT 92,634 107,224 114,158 93,065 73,285 54,170 32,612 100.18%
Tax -19,416 -24,500 -26,388 -21,354 -17,112 -8,675 -4,227 175.55%
NP 73,218 82,724 87,770 71,711 56,173 45,495 28,385 87.75%
-
NP to SH 65,038 74,926 80,407 66,711 52,958 43,871 28,035 74.97%
-
Tax Rate 20.96% 22.85% 23.12% 22.95% 23.35% 16.01% 12.96% -
Total Cost 414,452 410,965 355,026 295,368 247,158 205,158 179,372 74.50%
-
Net Worth 27,668 406,611 254,850 169,883 169,859 169,848 199,514 -73.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 19,541 19,541 20,383 20,383 13,587 13,587 6,773 102.27%
Div Payout % 30.05% 26.08% 25.35% 30.55% 25.66% 30.97% 24.16% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 27,668 406,611 254,850 169,883 169,859 169,848 199,514 -73.11%
NOSH 127,505 127,464 84,950 84,941 84,929 84,924 85,628 30.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.01% 16.76% 19.82% 19.54% 18.52% 18.15% 13.66% -
ROE 235.06% 18.43% 31.55% 39.27% 31.18% 25.83% 14.05% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 382.47 387.32 521.24 432.15 357.15 295.15 242.63 35.33%
EPS 51.01 58.78 94.65 78.54 62.35 51.66 32.74 34.28%
DPS 15.33 15.33 24.00 24.00 16.00 16.00 8.00 54.09%
NAPS 0.217 3.19 3.00 2.00 2.00 2.00 2.33 -79.36%
Adjusted Per Share Value based on latest NOSH - 84,941
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 309.77 313.59 281.27 233.17 192.68 159.22 131.97 76.34%
EPS 41.31 47.59 51.07 42.38 33.64 27.87 17.81 74.95%
DPS 12.41 12.41 12.95 12.95 8.63 8.63 4.30 102.31%
NAPS 0.1758 2.5828 1.6188 1.0791 1.079 1.0789 1.2673 -73.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.14 6.55 5.40 4.38 4.10 3.36 2.86 -
P/RPS 0.82 1.69 1.04 1.01 1.15 1.14 1.18 -21.49%
P/EPS 6.16 11.14 5.71 5.58 6.58 6.50 8.74 -20.75%
EY 16.24 8.97 17.53 17.93 15.21 15.37 11.45 26.15%
DY 4.88 2.34 4.44 5.48 3.90 4.76 2.80 44.67%
P/NAPS 14.47 2.05 1.80 2.19 2.05 1.68 1.23 414.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 -
Price 2.79 3.52 5.55 5.35 4.08 3.72 3.08 -
P/RPS 0.73 0.91 1.06 1.24 1.14 1.26 1.27 -30.79%
P/EPS 5.47 5.99 5.86 6.81 6.54 7.20 9.41 -30.27%
EY 18.28 16.70 17.05 14.68 15.28 13.89 10.63 43.39%
DY 5.49 4.36 4.32 4.49 3.92 4.30 2.60 64.36%
P/NAPS 12.86 1.10 1.85 2.68 2.04 1.86 1.32 354.26%

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