[TONGHER] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.36%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 403,528 493,689 250,653 207,459 199,055 123,092 95,246 27.17%
PBT 39,462 107,224 54,170 43,139 52,609 26,898 10,695 24.28%
Tax -7,868 -24,500 -8,675 -10,039 -13,937 -7,559 -2,522 20.85%
NP 31,594 82,724 45,495 33,100 38,672 19,339 8,173 25.25%
-
NP to SH 26,940 74,926 43,871 33,112 38,672 19,339 8,173 21.97%
-
Tax Rate 19.94% 22.85% 16.01% 23.27% 26.49% 28.10% 23.58% -
Total Cost 371,934 410,965 205,158 174,359 160,383 103,753 87,073 27.35%
-
Net Worth 280,545 406,611 169,848 169,340 164,577 135,705 123,767 14.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 20,373 19,541 13,587 6,874 6,535 6,423 6,393 21.28%
Div Payout % 75.63% 26.08% 30.97% 20.76% 16.90% 33.21% 78.22% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 280,545 406,611 169,848 169,340 164,577 135,705 123,767 14.59%
NOSH 127,520 127,464 84,924 84,670 82,702 80,777 80,368 7.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.83% 16.76% 18.15% 15.95% 19.43% 15.71% 8.58% -
ROE 9.60% 18.43% 25.83% 19.55% 23.50% 14.25% 6.60% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 316.44 387.32 295.15 245.02 240.69 152.38 118.51 17.76%
EPS 21.13 58.78 51.66 39.11 46.76 23.94 10.17 12.94%
DPS 16.00 15.33 16.00 8.12 8.00 8.00 8.00 12.23%
NAPS 2.20 3.19 2.00 2.00 1.99 1.68 1.54 6.11%
Adjusted Per Share Value based on latest NOSH - 84,670
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 256.32 313.59 159.22 131.78 126.44 78.19 60.50 27.17%
EPS 17.11 47.59 27.87 21.03 24.56 12.28 5.19 21.97%
DPS 12.94 12.41 8.63 4.37 4.15 4.08 4.06 21.28%
NAPS 1.782 2.5828 1.0789 1.0757 1.0454 0.862 0.7862 14.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.26 6.55 3.36 3.30 3.30 2.18 1.29 -
P/RPS 0.71 1.69 1.14 1.35 1.37 1.43 1.09 -6.88%
P/EPS 10.70 11.14 6.50 8.44 7.06 9.11 12.69 -2.80%
EY 9.35 8.97 15.37 11.85 14.17 10.98 7.88 2.88%
DY 7.08 2.34 4.76 2.46 2.42 3.67 6.20 2.23%
P/NAPS 1.03 2.05 1.68 1.65 1.66 1.30 0.84 3.45%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 -
Price 1.68 3.52 3.72 3.14 3.50 2.45 1.30 -
P/RPS 0.53 0.91 1.26 1.28 1.45 1.61 1.10 -11.44%
P/EPS 7.95 5.99 7.20 8.03 7.48 10.23 12.78 -7.60%
EY 12.58 16.70 13.89 12.45 13.36 9.77 7.82 8.23%
DY 9.52 4.36 4.30 2.59 2.29 3.27 6.15 7.54%
P/NAPS 0.76 1.10 1.86 1.57 1.76 1.46 0.84 -1.65%

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