[TONGHER] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 59.09%
YoY- 327.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 104,131 143,791 125,637 53,917 95,399 97,684 103,703 0.06%
PBT 6,162 6,162 9,779 7,927 -3,094 8,114 22,704 -19.51%
Tax 24 2,168 -884 -1,811 1,296 -54 -5,138 -
NP 6,186 8,330 8,895 6,116 -1,798 8,060 17,566 -15.95%
-
NP to SH 3,536 8,016 6,915 5,627 -2,470 6,152 16,040 -22.25%
-
Tax Rate -0.39% -35.18% 9.04% 22.85% - 0.67% 22.63% -
Total Cost 97,945 135,461 116,742 47,801 97,197 89,624 86,137 2.16%
-
Net Worth 253,267 254,583 294,259 254,797 277,556 27,668 169,859 6.87%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 253,267 254,583 294,259 254,797 277,556 27,668 169,859 6.87%
NOSH 126,633 127,291 127,384 127,398 127,319 127,505 84,929 6.87%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.94% 5.79% 7.08% 11.34% -1.88% 8.25% 16.94% -
ROE 1.40% 3.15% 2.35% 2.21% -0.89% 22.23% 9.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 82.23 112.96 98.63 42.32 74.93 76.61 122.10 -6.37%
EPS 2.79 6.30 5.43 4.42 -1.94 4.83 12.59 -22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.31 2.00 2.18 0.217 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 127,398
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 66.14 91.34 79.80 34.25 60.60 62.05 65.87 0.06%
EPS 2.25 5.09 4.39 3.57 -1.57 3.91 10.19 -22.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6088 1.6171 1.8691 1.6185 1.763 0.1758 1.079 6.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.77 1.96 2.60 1.72 2.00 3.14 4.10 -
P/RPS 2.15 1.74 2.64 4.06 2.67 4.10 3.36 -7.16%
P/EPS 63.39 31.12 47.90 38.94 -103.09 65.08 21.71 19.53%
EY 1.58 3.21 2.09 2.57 -0.97 1.54 4.61 -16.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.98 1.13 0.86 0.92 14.47 2.05 -12.97%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 26/02/08 01/03/07 -
Price 1.75 2.14 2.32 1.70 2.00 2.79 4.08 -
P/RPS 2.13 1.89 2.35 4.02 2.67 3.64 3.34 -7.21%
P/EPS 62.67 33.98 42.74 38.49 -103.09 57.82 21.60 19.40%
EY 1.60 2.94 2.34 2.60 -0.97 1.73 4.63 -16.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.07 1.00 0.85 0.92 12.86 2.04 -13.06%

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