[TONGHER] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 34.68%
YoY- 1441.43%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 514,226 536,358 617,798 244,882 218,338 405,176 501,748 0.40%
PBT 41,094 38,220 68,322 31,388 4,750 42,342 125,864 -17.00%
Tax -7,408 -5,704 -2,758 -4,782 0 -9,366 -29,422 -20.51%
NP 33,686 32,516 65,564 26,606 4,750 32,976 96,442 -16.06%
-
NP to SH 22,452 20,846 48,956 20,202 -1,506 29,130 87,308 -20.23%
-
Tax Rate 18.03% 14.92% 4.04% 15.24% 0.00% 22.12% 23.38% -
Total Cost 480,540 503,842 552,234 218,276 213,588 372,200 405,306 2.87%
-
Net Worth 310,990 303,053 306,770 284,050 271,845 273,969 262,535 2.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 10,113 55,792 20,366 12,737 12,762 40,776 13,594 -4.80%
Div Payout % 45.05% 267.64% 41.60% 63.05% 0.00% 139.98% 15.57% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 310,990 303,053 306,770 284,050 271,845 273,969 262,535 2.86%
NOSH 126,418 126,800 127,290 127,377 127,627 127,427 84,963 6.84%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 6.55% 6.06% 10.61% 10.86% 2.18% 8.14% 19.22% -
ROE 7.22% 6.88% 15.96% 7.11% -0.55% 10.63% 33.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 406.76 422.99 485.34 192.25 171.07 317.97 590.55 -6.01%
EPS 17.76 16.44 38.46 15.86 -1.18 22.86 102.76 -25.34%
DPS 8.00 44.00 16.00 10.00 10.00 32.00 16.00 -10.90%
NAPS 2.46 2.39 2.41 2.23 2.13 2.15 3.09 -3.72%
Adjusted Per Share Value based on latest NOSH - 127,510
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 326.64 340.70 392.43 155.55 138.69 257.37 318.71 0.41%
EPS 14.26 13.24 31.10 12.83 -0.96 18.50 55.46 -20.24%
DPS 6.42 35.44 12.94 8.09 8.11 25.90 8.64 -4.82%
NAPS 1.9754 1.925 1.9486 1.8043 1.7268 1.7403 1.6676 2.86%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.64 2.09 2.40 1.72 1.95 2.48 5.40 -
P/RPS 0.40 0.49 0.49 0.89 1.14 0.78 0.91 -12.79%
P/EPS 9.23 12.71 6.24 10.84 -165.25 10.85 5.25 9.85%
EY 10.83 7.87 16.02 9.22 -0.61 9.22 19.03 -8.95%
DY 4.88 21.05 6.67 5.81 5.13 12.90 2.96 8.68%
P/NAPS 0.67 0.87 1.00 0.77 0.92 1.15 1.75 -14.77%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 22/08/11 17/08/10 28/08/09 03/09/08 24/08/07 -
Price 1.63 1.91 1.95 1.92 1.99 2.46 5.55 -
P/RPS 0.40 0.45 0.40 1.00 1.16 0.77 0.94 -13.26%
P/EPS 9.18 11.62 5.07 12.11 -168.64 10.76 5.40 9.23%
EY 10.90 8.61 19.72 8.26 -0.59 9.29 18.52 -8.44%
DY 4.91 23.04 8.21 5.21 5.03 13.01 2.88 9.28%
P/NAPS 0.66 0.80 0.81 0.86 0.93 1.14 1.80 -15.38%

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