[TONGHER] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.6%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 405,176 501,748 222,818 208,232 204,652 124,424 90,790 28.28%
PBT 42,342 125,864 44,120 49,596 61,846 28,200 8,572 30.46%
Tax -9,366 -29,422 -10,868 -13,754 -17,248 -7,930 -2,360 25.80%
NP 32,976 96,442 33,252 35,842 44,598 20,270 6,212 32.04%
-
NP to SH 29,130 87,308 32,410 35,880 44,598 20,270 6,212 29.34%
-
Tax Rate 22.12% 23.38% 24.63% 27.73% 27.89% 28.12% 27.53% -
Total Cost 372,200 405,306 189,566 172,390 160,054 104,154 84,578 27.98%
-
Net Worth 273,969 262,535 197,891 180,486 158,515 130,100 119,276 14.85%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 40,776 13,594 135 200 - - - -
Div Payout % 139.98% 15.57% 0.42% 0.56% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 273,969 262,535 197,891 180,486 158,515 130,100 119,276 14.85%
NOSH 127,427 84,963 84,931 83,558 82,132 80,309 80,051 8.04%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 8.14% 19.22% 14.92% 17.21% 21.79% 16.29% 6.84% -
ROE 10.63% 33.26% 16.38% 19.88% 28.13% 15.58% 5.21% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 317.97 590.55 262.35 249.21 249.17 154.93 113.41 18.72%
EPS 22.86 102.76 38.16 42.94 54.30 25.24 7.76 19.71%
DPS 32.00 16.00 0.16 0.24 0.00 0.00 0.00 -
NAPS 2.15 3.09 2.33 2.16 1.93 1.62 1.49 6.29%
Adjusted Per Share Value based on latest NOSH - 84,075
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 257.37 318.71 141.53 132.27 130.00 79.03 57.67 28.28%
EPS 18.50 55.46 20.59 22.79 28.33 12.88 3.95 29.31%
DPS 25.90 8.64 0.09 0.13 0.00 0.00 0.00 -
NAPS 1.7403 1.6676 1.257 1.1465 1.0069 0.8264 0.7576 14.85%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.48 5.40 2.86 3.66 2.93 1.75 1.43 -
P/RPS 0.78 0.91 1.09 1.47 1.18 1.13 1.26 -7.67%
P/EPS 10.85 5.25 7.49 8.52 5.40 6.93 18.43 -8.44%
EY 9.22 19.03 13.34 11.73 18.53 14.42 5.43 9.21%
DY 12.90 2.96 0.06 0.07 0.00 0.00 0.00 -
P/NAPS 1.15 1.75 1.23 1.69 1.52 1.08 0.96 3.05%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 03/09/08 24/08/07 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 -
Price 2.46 5.55 3.08 3.22 3.22 1.80 1.40 -
P/RPS 0.77 0.94 1.17 1.29 1.29 1.16 1.23 -7.50%
P/EPS 10.76 5.40 8.07 7.50 5.93 7.13 18.04 -8.24%
EY 9.29 18.52 12.39 13.34 16.86 14.02 5.54 8.98%
DY 13.01 2.88 0.05 0.07 0.00 0.00 0.00 -
P/NAPS 1.14 1.80 1.32 1.49 1.67 1.11 0.94 3.26%

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