[TONGHER] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.88%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 210,182 407,792 519,981 266,170 199,252 212,850 123,845 9.20%
PBT 8,396 41,797 112,693 67,441 42,348 61,329 27,032 -17.69%
Tax 89 -10,420 -25,817 -15,965 -12,012 -16,457 -7,284 -
NP 8,485 31,377 86,876 51,476 30,336 44,872 19,748 -13.12%
-
NP to SH 3,712 27,717 78,514 49,224 30,369 44,872 19,748 -24.29%
-
Tax Rate -1.06% 24.93% 22.91% 23.67% 28.36% 26.83% 26.95% -
Total Cost 201,697 376,414 433,105 214,694 168,916 167,978 104,097 11.64%
-
Net Worth 274,586 280,402 406,505 208,921 167,786 163,784 135,157 12.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,474 27,190 30,583 27,176 20,134 - - -
Div Payout % 228.31% 98.10% 38.95% 55.21% 66.30% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 274,586 280,402 406,505 208,921 167,786 163,784 135,157 12.52%
NOSH 127,123 127,455 127,431 84,927 83,893 82,303 80,450 7.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.04% 7.69% 16.71% 19.34% 15.22% 21.08% 15.95% -
ROE 1.35% 9.88% 19.31% 23.56% 18.10% 27.40% 14.61% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 165.34 319.95 408.05 313.41 237.51 258.62 153.94 1.19%
EPS 2.91 21.75 61.61 57.96 36.20 54.52 24.55 -29.88%
DPS 6.67 21.33 24.00 32.00 24.00 0.00 0.00 -
NAPS 2.16 2.20 3.19 2.46 2.00 1.99 1.68 4.27%
Adjusted Per Share Value based on latest NOSH - 84,924
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 133.51 259.03 330.29 169.07 126.57 135.20 78.67 9.20%
EPS 2.36 17.61 49.87 31.27 19.29 28.50 12.54 -24.27%
DPS 5.38 17.27 19.43 17.26 12.79 0.00 0.00 -
NAPS 1.7442 1.7811 2.5821 1.3271 1.0658 1.0404 0.8585 12.52%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.81 2.26 6.55 3.36 3.30 3.30 2.18 -
P/RPS 1.09 0.71 1.61 1.07 1.39 1.28 1.42 -4.30%
P/EPS 61.99 10.39 10.63 5.80 9.12 6.05 8.88 38.20%
EY 1.61 9.62 9.41 17.25 10.97 16.52 11.26 -27.66%
DY 3.68 9.44 3.66 9.52 7.27 0.00 0.00 -
P/NAPS 0.84 1.03 2.05 1.37 1.65 1.66 1.30 -7.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 -
Price 1.69 1.68 3.52 3.72 3.14 3.50 2.45 -
P/RPS 1.02 0.53 0.86 1.19 1.32 1.35 1.59 -7.12%
P/EPS 57.88 7.73 5.71 6.42 8.67 6.42 9.98 34.00%
EY 1.73 12.94 17.50 15.58 11.53 15.58 10.02 -25.35%
DY 3.94 12.70 6.82 8.60 7.64 0.00 0.00 -
P/NAPS 0.78 0.76 1.10 1.51 1.57 1.76 1.46 -9.91%

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