[TONGHER] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 5.34%
YoY- 201.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 519,999 484,398 601,065 344,278 211,554 401,243 487,670 1.07%
PBT 30,831 29,257 48,127 36,167 14,225 28,254 92,634 -16.73%
Tax -5,885 -4,717 -941 -4,421 -1,744 -6,518 -19,416 -18.02%
NP 24,946 24,540 47,186 31,746 12,481 21,736 73,218 -16.41%
-
NP to SH 17,704 14,654 36,554 25,387 8,411 18,318 65,038 -19.48%
-
Tax Rate 19.09% 16.12% 1.96% 12.22% 12.26% 23.07% 20.96% -
Total Cost 495,053 459,858 553,879 312,532 199,073 379,507 414,452 3.00%
-
Net Worth 252,409 253,267 254,583 294,259 254,797 277,556 27,668 44.50%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,061 27,888 10,185 6,377 6,444 20,373 19,541 -20.14%
Div Payout % 28.59% 190.32% 27.86% 25.12% 76.62% 111.22% 30.05% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 252,409 253,267 254,583 294,259 254,797 277,556 27,668 44.50%
NOSH 126,204 126,633 127,291 127,384 127,398 127,319 127,505 -0.17%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.80% 5.07% 7.85% 9.22% 5.90% 5.42% 15.01% -
ROE 7.01% 5.79% 14.36% 8.63% 3.30% 6.60% 235.06% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 412.03 382.52 472.19 270.27 166.06 315.15 382.47 1.24%
EPS 14.03 11.57 28.72 19.93 6.60 14.39 51.01 -19.34%
DPS 4.00 22.00 8.00 5.00 5.00 16.00 15.33 -20.04%
NAPS 2.00 2.00 2.00 2.31 2.00 2.18 0.217 44.74%
Adjusted Per Share Value based on latest NOSH - 127,384
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 330.30 307.69 381.80 218.69 134.38 254.87 309.77 1.07%
EPS 11.25 9.31 23.22 16.13 5.34 11.64 41.31 -19.47%
DPS 3.21 17.72 6.47 4.05 4.09 12.94 12.41 -20.16%
NAPS 1.6033 1.6088 1.6171 1.8691 1.6185 1.763 0.1758 44.49%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.74 1.77 1.96 2.60 1.72 2.00 3.14 -
P/RPS 0.42 0.46 0.42 0.96 1.04 0.63 0.82 -10.54%
P/EPS 12.40 15.30 6.83 13.05 26.05 13.90 6.16 12.35%
EY 8.06 6.54 14.65 7.67 3.84 7.19 16.24 -11.01%
DY 2.30 12.43 4.08 1.92 2.91 8.00 4.88 -11.77%
P/NAPS 0.87 0.89 0.98 1.13 0.86 0.92 14.47 -37.38%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 26/02/08 -
Price 1.70 1.75 2.14 2.32 1.70 2.00 2.79 -
P/RPS 0.41 0.46 0.45 0.86 1.02 0.63 0.73 -9.15%
P/EPS 12.12 15.12 7.45 11.64 25.75 13.90 5.47 14.16%
EY 8.25 6.61 13.42 8.59 3.88 7.19 18.28 -12.40%
DY 2.35 12.57 3.74 2.16 2.94 8.00 5.49 -13.17%
P/NAPS 0.85 0.88 1.07 1.00 0.85 0.92 12.86 -36.38%

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