[TONGHER] YoY Cumulative 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- 127.82%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 157,637 305,844 389,986 199,628 149,439 159,638 92,884 9.20%
PBT 6,297 31,348 84,520 50,581 31,761 45,997 20,274 -17.69%
Tax 67 -7,815 -19,363 -11,974 -9,009 -12,343 -5,463 -
NP 6,364 23,533 65,157 38,607 22,752 33,654 14,811 -13.12%
-
NP to SH 2,784 20,788 58,886 36,918 22,777 33,654 14,811 -24.29%
-
Tax Rate -1.06% 24.93% 22.91% 23.67% 28.36% 26.83% 26.95% -
Total Cost 151,273 282,311 324,829 161,021 126,687 125,984 78,073 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 6,356 20,392 22,937 20,382 15,100 - - -
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 1.01% 7.41% 14.49% 17.67% 13.58% 20.55% 10.96% -
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 124.00 239.96 306.04 235.06 178.13 193.96 115.45 1.19%
EPS 2.18 16.31 46.21 43.47 27.15 40.89 18.41 -29.90%
DPS 5.00 16.00 18.00 24.00 18.00 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 100.13 194.27 247.72 126.80 94.92 101.40 59.00 9.20%
EPS 1.77 13.20 37.40 23.45 14.47 21.38 9.41 -24.28%
DPS 4.04 12.95 14.57 12.95 9.59 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 1.46 0.94 2.14 1.43 1.85 1.70 1.89 -4.20%
P/EPS 82.65 13.86 14.17 7.73 12.15 8.07 11.84 38.20%
EY 1.21 7.22 7.05 12.94 8.23 12.39 8.44 -27.63%
DY 2.76 7.08 2.75 7.14 5.45 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 1.36 0.70 1.15 1.58 1.76 1.80 2.12 -7.12%
P/EPS 77.17 10.30 7.62 8.56 11.57 8.56 13.31 33.99%
EY 1.30 9.71 13.13 11.69 8.65 11.68 7.51 -25.32%
DY 2.96 9.52 5.11 6.45 5.73 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