[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 130.46%
YoY- 169.39%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 122,441 109,169 202,588 250,874 111,409 104,116 102,326 3.03%
PBT 15,694 2,375 21,171 62,932 22,060 24,798 30,923 -10.68%
Tax -2,391 0 -4,683 -14,711 -5,434 -6,877 -8,624 -19.24%
NP 13,303 2,375 16,488 48,221 16,626 17,921 22,299 -8.24%
-
NP to SH 10,101 -753 14,565 43,654 16,205 17,940 22,299 -12.35%
-
Tax Rate 15.24% 0.00% 22.12% 23.38% 24.63% 27.73% 27.89% -
Total Cost 109,138 106,794 186,100 202,653 94,783 86,195 80,027 5.30%
-
Net Worth 284,050 271,845 273,969 262,535 197,891 180,486 158,515 10.20%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,368 6,381 20,388 6,797 67 100 - -
Div Payout % 63.05% 0.00% 139.98% 15.57% 0.42% 0.56% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 284,050 271,845 273,969 262,535 197,891 180,486 158,515 10.20%
NOSH 127,377 127,627 127,427 84,963 84,931 83,558 82,132 7.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.86% 2.18% 8.14% 19.22% 14.92% 17.21% 21.79% -
ROE 3.56% -0.28% 5.32% 16.63% 8.19% 9.94% 14.07% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 96.12 85.54 158.98 295.27 131.17 124.60 124.59 -4.22%
EPS 7.93 -0.59 11.43 51.38 19.08 21.47 27.15 -18.53%
DPS 5.00 5.00 16.00 8.00 0.08 0.12 0.00 -
NAPS 2.23 2.13 2.15 3.09 2.33 2.16 1.93 2.43%
Adjusted Per Share Value based on latest NOSH - 84,950
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 77.77 69.34 128.68 159.36 70.77 66.13 65.00 3.03%
EPS 6.42 -0.48 9.25 27.73 10.29 11.40 14.16 -12.34%
DPS 4.05 4.05 12.95 4.32 0.04 0.06 0.00 -
NAPS 1.8043 1.7268 1.7403 1.6676 1.257 1.1465 1.0069 10.20%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.72 1.95 2.48 5.40 2.86 3.66 2.93 -
P/RPS 1.79 2.28 1.56 1.83 2.18 2.94 2.35 -4.43%
P/EPS 21.69 -330.51 21.70 10.51 14.99 17.05 10.79 12.33%
EY 4.61 -0.30 4.61 9.51 6.67 5.87 9.27 -10.98%
DY 2.91 2.56 6.45 1.48 0.03 0.03 0.00 -
P/NAPS 0.77 0.92 1.15 1.75 1.23 1.69 1.52 -10.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 28/08/09 03/09/08 24/08/07 25/08/06 29/08/05 30/07/04 -
Price 1.92 1.99 2.46 5.55 3.08 3.22 3.22 -
P/RPS 2.00 2.33 1.55 1.88 2.35 2.58 2.58 -4.15%
P/EPS 24.21 -337.29 21.52 10.80 16.14 15.00 11.86 12.62%
EY 4.13 -0.30 4.65 9.26 6.19 6.67 8.43 -11.20%
DY 2.60 2.51 6.50 1.44 0.03 0.04 0.00 -
P/NAPS 0.86 0.93 1.14 1.80 1.32 1.49 1.67 -10.46%

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