[TONGHER] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -1.96%
YoY- 59.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 475,942 367,079 193,402 222,167 153,005 111,057 96,312 30.47%
PBT 71,815 93,065 28,637 56,000 36,773 21,570 8,188 43.55%
Tax -14,548 -21,354 -3,932 -12,936 -9,781 -6,210 -1,937 39.89%
NP 57,267 71,711 24,705 43,064 26,992 15,360 6,251 44.60%
-
NP to SH 50,540 66,711 24,796 43,064 26,992 15,360 6,251 41.62%
-
Tax Rate 20.26% 22.95% 13.73% 23.10% 26.60% 28.79% 23.66% -
Total Cost 418,675 295,368 168,697 179,103 126,013 95,697 90,061 29.15%
-
Net Worth 281,410 169,883 193,109 180,972 153,061 130,027 117,144 15.71%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 33,120 20,383 6,874 - 6,535 6,423 6,393 31.50%
Div Payout % 65.53% 30.55% 27.72% - 24.21% 41.82% 102.27% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 281,410 169,883 193,109 180,972 153,061 130,027 117,144 15.71%
NOSH 127,335 84,941 84,697 83,014 81,851 80,263 80,789 7.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.03% 19.54% 12.77% 19.38% 17.64% 13.83% 6.49% -
ROE 17.96% 39.27% 12.84% 23.80% 17.63% 11.81% 5.34% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 373.77 432.15 228.35 267.62 186.93 138.37 119.21 20.95%
EPS 39.69 78.54 29.28 51.88 32.98 19.14 7.74 31.28%
DPS 26.01 24.00 8.12 0.00 8.00 8.00 8.00 21.69%
NAPS 2.21 2.00 2.28 2.18 1.87 1.62 1.45 7.26%
Adjusted Per Share Value based on latest NOSH - 83,014
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 302.32 233.17 122.85 141.12 97.19 70.54 61.18 30.47%
EPS 32.10 42.38 15.75 27.35 17.15 9.76 3.97 41.62%
DPS 21.04 12.95 4.37 0.00 4.15 4.08 4.06 31.51%
NAPS 1.7875 1.0791 1.2266 1.1495 0.9723 0.8259 0.7441 15.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.79 4.38 2.82 3.78 2.67 1.59 1.71 -
P/RPS 0.75 1.01 1.23 1.41 1.43 1.15 1.43 -10.18%
P/EPS 7.03 5.58 9.63 7.29 8.10 8.31 22.10 -17.36%
EY 14.23 17.93 10.38 13.72 12.35 12.04 4.52 21.04%
DY 9.32 5.48 2.88 0.00 3.00 5.03 4.68 12.15%
P/NAPS 1.26 2.19 1.24 1.73 1.43 0.98 1.18 1.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 -
Price 3.34 5.35 2.68 3.66 2.65 1.66 1.52 -
P/RPS 0.89 1.24 1.17 1.37 1.42 1.20 1.28 -5.87%
P/EPS 8.42 6.81 9.15 7.06 8.04 8.67 19.64 -13.15%
EY 11.88 14.68 10.92 14.17 12.44 11.53 5.09 15.15%
DY 7.79 4.49 3.03 0.00 3.02 4.82 5.26 6.75%
P/NAPS 1.51 2.68 1.18 1.68 1.42 1.02 1.05 6.23%

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