[TONGHER] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 25.97%
YoY- 169.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 206,156 365,884 475,942 367,079 193,402 222,167 153,005 5.09%
PBT 17,910 24,026 71,815 93,065 28,637 56,000 36,773 -11.29%
Tax -2,682 -5,058 -14,548 -21,354 -3,932 -12,936 -9,781 -19.39%
NP 15,228 18,968 57,267 71,711 24,705 43,064 26,992 -9.09%
-
NP to SH 12,045 13,990 50,540 66,711 24,796 43,064 26,992 -12.57%
-
Tax Rate 14.97% 21.05% 20.26% 22.95% 13.73% 23.10% 26.60% -
Total Cost 190,928 346,916 418,675 295,368 168,697 179,103 126,013 7.16%
-
Net Worth 284,438 282,266 281,410 169,883 193,109 180,972 153,061 10.87%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 6,377 6,444 33,120 20,383 6,874 - 6,535 -0.40%
Div Payout % 52.95% 46.06% 65.53% 30.55% 27.72% - 24.21% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 284,438 282,266 281,410 169,883 193,109 180,972 153,061 10.87%
NOSH 127,551 128,888 127,335 84,941 84,697 83,014 81,851 7.67%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.39% 5.18% 12.03% 19.54% 12.77% 19.38% 17.64% -
ROE 4.23% 4.96% 17.96% 39.27% 12.84% 23.80% 17.63% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 161.63 283.88 373.77 432.15 228.35 267.62 186.93 -2.39%
EPS 9.44 10.85 39.69 78.54 29.28 51.88 32.98 -18.81%
DPS 5.00 5.00 26.01 24.00 8.12 0.00 8.00 -7.53%
NAPS 2.23 2.19 2.21 2.00 2.28 2.18 1.87 2.97%
Adjusted Per Share Value based on latest NOSH - 84,941
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 130.95 232.41 302.32 233.17 122.85 141.12 97.19 5.09%
EPS 7.65 8.89 32.10 42.38 15.75 27.35 17.15 -12.58%
DPS 4.05 4.09 21.04 12.95 4.37 0.00 4.15 -0.40%
NAPS 1.8068 1.793 1.7875 1.0791 1.2266 1.1495 0.9723 10.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.93 1.79 2.79 4.38 2.82 3.78 2.67 -
P/RPS 1.19 0.63 0.75 1.01 1.23 1.41 1.43 -3.01%
P/EPS 20.44 16.49 7.03 5.58 9.63 7.29 8.10 16.67%
EY 4.89 6.06 14.23 17.93 10.38 13.72 12.35 -14.30%
DY 2.59 2.79 9.32 5.48 2.88 0.00 3.00 -2.41%
P/NAPS 0.87 0.82 1.26 2.19 1.24 1.73 1.43 -7.94%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 15/05/09 26/05/08 28/05/07 13/06/06 20/05/05 07/05/04 -
Price 1.75 1.96 3.34 5.35 2.68 3.66 2.65 -
P/RPS 1.08 0.69 0.89 1.24 1.17 1.37 1.42 -4.45%
P/EPS 18.53 18.06 8.42 6.81 9.15 7.06 8.04 14.92%
EY 5.40 5.54 11.88 14.68 10.92 14.17 12.44 -12.97%
DY 2.86 2.55 7.79 4.49 3.03 0.00 3.02 -0.90%
P/NAPS 0.78 0.89 1.51 2.68 1.18 1.68 1.42 -9.49%

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