[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 34.68%
YoY- 1441.43%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 573,248 344,279 291,522 244,882 235,520 211,554 210,182 95.32%
PBT 63,588 36,167 35,184 31,388 22,716 14,224 8,396 286.13%
Tax 6,648 -4,421 -4,716 -4,782 -3,752 -1,744 89 1678.31%
NP 70,236 31,746 30,468 26,606 18,964 12,480 8,485 309.73%
-
NP to SH 52,100 25,387 24,629 20,202 15,000 8,411 3,712 482.79%
-
Tax Rate -10.45% 12.22% 13.40% 15.24% 16.52% 12.26% -1.06% -
Total Cost 503,012 312,533 261,054 218,276 216,556 199,074 201,697 84.00%
-
Net Worth 303,025 294,272 291,730 284,050 284,438 280,084 274,586 6.79%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 40,742 6,369 8,492 12,737 25,510 6,365 8,474 185.13%
Div Payout % 78.20% 25.09% 34.48% 63.05% 170.07% 75.68% 228.31% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 303,025 294,272 291,730 284,050 284,438 280,084 274,586 6.79%
NOSH 127,321 127,390 127,393 127,377 127,551 127,311 127,123 0.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.25% 9.22% 10.45% 10.86% 8.05% 5.90% 4.04% -
ROE 17.19% 8.63% 8.44% 7.11% 5.27% 3.00% 1.35% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 450.24 270.25 228.84 192.25 184.65 166.17 165.34 95.12%
EPS 40.92 19.93 19.33 15.86 11.76 6.60 2.91 483.52%
DPS 32.00 5.00 6.67 10.00 20.00 5.00 6.67 184.72%
NAPS 2.38 2.31 2.29 2.23 2.23 2.20 2.16 6.68%
Adjusted Per Share Value based on latest NOSH - 127,510
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 364.13 218.69 185.18 155.55 149.60 134.38 133.51 95.32%
EPS 33.09 16.13 15.64 12.83 9.53 5.34 2.36 482.40%
DPS 25.88 4.05 5.39 8.09 16.20 4.04 5.38 185.23%
NAPS 1.9248 1.8692 1.8531 1.8043 1.8068 1.7791 1.7442 6.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.55 2.60 1.75 1.72 1.93 1.72 1.81 -
P/RPS 0.57 0.96 0.76 0.89 1.05 1.04 1.09 -35.11%
P/EPS 6.23 13.05 9.05 10.84 16.41 26.03 61.99 -78.41%
EY 16.05 7.66 11.05 9.22 6.09 3.84 1.61 363.84%
DY 12.55 1.92 3.81 5.81 10.36 2.91 3.68 126.73%
P/NAPS 1.07 1.13 0.76 0.77 0.87 0.78 0.84 17.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 -
Price 2.45 2.32 2.32 1.92 1.75 1.70 1.69 -
P/RPS 0.54 0.86 1.01 1.00 0.95 1.02 1.02 -34.58%
P/EPS 5.99 11.64 12.00 12.11 14.88 25.73 57.88 -77.98%
EY 16.70 8.59 8.33 8.26 6.72 3.89 1.73 353.99%
DY 13.06 2.16 2.87 5.21 11.43 2.94 3.94 122.47%
P/NAPS 1.03 1.00 1.01 0.86 0.78 0.77 0.78 20.38%

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