[TONGHER] YoY Cumulative 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- -64.14%
YoY- 266.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 58,880 64,278 99,637 111,365 47,617 54,679 50,170 2.70%
PBT 5,679 1,994 6,222 27,041 7,261 13,972 15,349 -15.26%
Tax -938 0 -1,460 -6,328 -2,086 -3,825 -4,340 -22.52%
NP 4,741 1,994 4,762 20,713 5,175 10,147 11,009 -13.09%
-
NP to SH 3,750 116 4,444 18,942 5,175 10,147 11,009 -16.42%
-
Tax Rate 16.52% 0.00% 23.47% 23.40% 28.73% 27.38% 28.28% -
Total Cost 54,139 62,284 94,875 90,652 42,442 44,532 39,161 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 6,377 6,444 20,373 - - - - -
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 1.32% 0.04% 1.58% 7.77% 2.68% 5.61% 7.19% -
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 46.16 49.87 78.25 131.11 56.22 65.87 61.29 -4.61%
EPS 2.94 0.09 3.49 22.30 6.11 12.24 13.45 -22.37%
DPS 5.00 5.00 16.00 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 37.40 40.83 63.29 70.74 30.25 34.73 31.87 2.70%
EPS 2.38 0.07 2.82 12.03 3.29 6.45 6.99 -16.42%
DPS 4.05 4.09 12.94 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 4.18 3.59 3.57 3.34 5.02 5.74 4.36 -0.69%
P/EPS 65.65 1,988.89 79.94 19.64 46.15 30.92 19.85 22.05%
EY 1.52 0.05 1.25 5.09 2.17 3.23 5.04 -18.10%
DY 2.59 2.79 5.73 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 3.79 3.93 4.27 4.08 4.77 5.56 4.32 -2.15%
P/EPS 59.52 2,177.78 95.70 23.99 43.86 29.94 19.70 20.22%
EY 1.68 0.05 1.04 4.17 2.28 3.34 5.08 -16.83%
DY 2.86 2.55 4.79 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