[TONGHER] YoY Annualized Quarter 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- 43.45%
YoY- 266.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 235,520 257,112 398,548 445,460 190,468 218,716 200,680 2.70%
PBT 22,716 7,976 24,888 108,164 29,044 55,888 61,396 -15.26%
Tax -3,752 0 -5,840 -25,312 -8,344 -15,300 -17,360 -22.52%
NP 18,964 7,976 19,048 82,852 20,700 40,588 44,036 -13.09%
-
NP to SH 15,000 464 17,776 75,768 20,700 40,588 44,036 -16.42%
-
Tax Rate 16.52% 0.00% 23.47% 23.40% 28.73% 27.38% 28.28% -
Total Cost 216,556 249,136 379,500 362,608 169,768 178,128 156,644 5.54%
-
Net Worth 284,438 282,266 281,410 243,782 193,109 180,972 153,061 10.87%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 25,510 25,777 81,494 - - - - -
Div Payout % 170.07% 5,555.56% 458.45% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 284,438 282,266 281,410 243,782 193,109 180,972 153,061 10.87%
NOSH 127,551 128,888 127,335 84,941 84,697 83,014 81,851 7.67%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 8.05% 3.10% 4.78% 18.60% 10.87% 18.56% 21.94% -
ROE 5.27% 0.16% 6.32% 31.08% 10.72% 22.43% 28.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 184.65 199.48 312.99 524.43 224.88 263.47 245.18 -4.61%
EPS 11.76 0.36 13.96 89.20 24.44 48.96 53.80 -22.37%
DPS 20.00 20.00 64.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.19 2.21 2.87 2.28 2.18 1.87 2.97%
Adjusted Per Share Value based on latest NOSH - 84,941
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 149.60 163.32 253.16 282.96 120.99 138.93 127.47 2.70%
EPS 9.53 0.29 11.29 48.13 13.15 25.78 27.97 -16.42%
DPS 16.20 16.37 51.77 0.00 0.00 0.00 0.00 -
NAPS 1.8068 1.793 1.7875 1.5485 1.2266 1.1495 0.9723 10.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.93 1.79 2.79 4.38 2.82 3.78 2.67 -
P/RPS 1.05 0.90 0.89 0.84 1.25 1.43 1.09 -0.62%
P/EPS 16.41 497.22 19.99 4.91 11.54 7.73 4.96 22.05%
EY 6.09 0.20 5.00 20.37 8.67 12.93 20.15 -18.07%
DY 10.36 11.17 22.94 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.82 1.26 1.53 1.24 1.73 1.43 -7.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 15/05/09 26/05/08 28/05/07 13/06/06 20/05/05 07/05/04 -
Price 1.75 1.96 3.34 5.35 2.68 3.66 2.65 -
P/RPS 0.95 0.98 1.07 1.02 1.19 1.39 1.08 -2.11%
P/EPS 14.88 544.44 23.93 6.00 10.97 7.49 4.93 20.20%
EY 6.72 0.18 4.18 16.67 9.12 13.36 20.30 -16.82%
DY 11.43 10.20 19.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.89 1.51 1.86 1.18 1.68 1.42 -9.49%

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