[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 56.57%
YoY- -9.67%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 445,460 304,062 266,170 222,818 190,468 200,464 199,252 71.06%
PBT 108,164 73,107 67,441 44,120 29,044 35,357 42,348 86.95%
Tax -25,312 -17,075 -15,965 -10,868 -8,344 -5,711 -12,012 64.43%
NP 82,852 56,032 51,476 33,252 20,700 29,646 30,336 95.50%
-
NP to SH 75,768 52,817 49,224 32,410 20,700 29,676 30,369 84.05%
-
Tax Rate 23.40% 23.36% 23.67% 24.63% 28.73% 16.15% 28.36% -
Total Cost 362,608 248,030 214,694 189,566 169,768 170,818 168,916 66.48%
-
Net Worth 243,782 22,506 208,921 197,891 193,109 185,917 167,786 28.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 20,382 27,176 135 - 18,507 20,134 -
Div Payout % - 38.59% 55.21% 0.42% - 62.37% 66.30% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 243,782 22,506 208,921 197,891 193,109 185,917 167,786 28.31%
NOSH 84,941 84,928 84,927 84,931 84,697 84,125 83,893 0.83%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.60% 18.43% 19.34% 14.92% 10.87% 14.79% 15.22% -
ROE 31.08% 234.68% 23.56% 16.38% 10.72% 15.96% 18.10% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 524.43 358.02 313.41 262.35 224.88 238.29 237.51 69.64%
EPS 89.20 41.46 57.96 38.16 24.44 35.28 36.20 82.53%
DPS 0.00 24.00 32.00 0.16 0.00 22.00 24.00 -
NAPS 2.87 0.265 2.46 2.33 2.28 2.21 2.00 27.25%
Adjusted Per Share Value based on latest NOSH - 85,628
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 282.96 193.14 169.07 141.53 120.99 127.34 126.57 71.05%
EPS 48.13 33.55 31.27 20.59 13.15 18.85 19.29 84.06%
DPS 0.00 12.95 17.26 0.09 0.00 11.76 12.79 -
NAPS 1.5485 0.143 1.3271 1.257 1.2266 1.181 1.0658 28.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.38 4.10 3.36 2.86 2.82 2.39 3.30 -
P/RPS 0.84 1.15 1.07 1.09 1.25 1.00 1.39 -28.54%
P/EPS 4.91 6.59 5.80 7.49 11.54 6.78 9.12 -33.84%
EY 20.37 15.17 17.25 13.34 8.67 14.76 10.97 51.13%
DY 0.00 5.85 9.52 0.06 0.00 9.21 7.27 -
P/NAPS 1.53 15.47 1.37 1.23 1.24 1.08 1.65 -4.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 -
Price 5.35 4.08 3.72 3.08 2.68 2.34 3.14 -
P/RPS 1.02 1.14 1.19 1.17 1.19 0.98 1.32 -15.80%
P/EPS 6.00 6.56 6.42 8.07 10.97 6.63 8.67 -21.77%
EY 16.67 15.24 15.58 12.39 9.12 15.08 11.53 27.88%
DY 0.00 5.88 8.60 0.05 0.00 9.40 7.64 -
P/NAPS 1.86 15.40 1.51 1.32 1.18 1.06 1.57 11.97%

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