[TONGHER] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.07%
YoY- 23.74%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 439,384 442,796 207,757 219,448 172,416 119,204 93,798 29.32%
PBT 50,872 114,158 32,612 51,250 43,710 26,347 9,201 32.94%
Tax -9,389 -26,388 -4,227 -11,666 -11,716 -7,538 -2,217 27.16%
NP 41,483 87,770 28,385 39,584 31,994 18,809 6,984 34.53%
-
NP to SH 35,949 80,407 28,035 39,590 31,994 18,809 6,984 31.36%
-
Tax Rate 18.46% 23.12% 12.96% 22.76% 26.80% 28.61% 24.10% -
Total Cost 397,901 355,026 179,372 179,864 140,422 100,395 86,814 28.85%
-
Net Worth 274,057 254,850 199,514 181,603 159,080 130,120 119,541 14.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 33,120 20,383 6,773 100 6,535 6,423 6,393 31.50%
Div Payout % 92.13% 25.35% 24.16% 0.25% 20.43% 34.15% 91.54% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 274,057 254,850 199,514 181,603 159,080 130,120 119,541 14.81%
NOSH 127,468 84,950 85,628 84,075 82,424 80,321 80,229 8.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.44% 19.82% 13.66% 18.04% 18.56% 15.78% 7.45% -
ROE 13.12% 31.55% 14.05% 21.80% 20.11% 14.46% 5.84% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 344.70 521.24 242.63 261.01 209.18 148.41 116.91 19.72%
EPS 28.20 94.65 32.74 47.09 38.82 23.42 8.71 21.60%
DPS 26.00 24.00 8.00 0.12 8.00 8.00 8.00 21.68%
NAPS 2.15 3.00 2.33 2.16 1.93 1.62 1.49 6.29%
Adjusted Per Share Value based on latest NOSH - 84,075
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 279.10 281.27 131.97 139.39 109.52 75.72 59.58 29.32%
EPS 22.83 51.07 17.81 25.15 20.32 11.95 4.44 31.34%
DPS 21.04 12.95 4.30 0.06 4.15 4.08 4.06 31.51%
NAPS 1.7408 1.6188 1.2673 1.1536 1.0105 0.8265 0.7593 14.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.48 5.40 2.86 3.66 2.93 1.75 1.43 -
P/RPS 0.72 1.04 1.18 1.40 1.40 1.18 1.22 -8.40%
P/EPS 8.79 5.71 8.74 7.77 7.55 7.47 16.43 -9.89%
EY 11.37 17.53 11.45 12.87 13.25 13.38 6.09 10.95%
DY 10.48 4.44 2.80 0.03 2.73 4.57 5.59 11.03%
P/NAPS 1.15 1.80 1.23 1.69 1.52 1.08 0.96 3.05%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 03/09/08 24/08/07 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 -
Price 2.46 5.55 3.08 3.22 3.22 1.80 1.40 -
P/RPS 0.71 1.06 1.27 1.23 1.54 1.21 1.20 -8.36%
P/EPS 8.72 5.86 9.41 6.84 8.30 7.69 16.08 -9.68%
EY 11.46 17.05 10.63 14.62 12.05 13.01 6.22 10.71%
DY 10.57 4.32 2.60 0.04 2.48 4.44 5.71 10.79%
P/NAPS 1.14 1.85 1.32 1.49 1.67 1.11 0.94 3.26%

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