[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.88%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 501,748 445,460 304,062 266,170 222,818 190,468 200,464 84.65%
PBT 125,864 108,164 73,107 67,441 44,120 29,044 35,357 133.68%
Tax -29,422 -25,312 -17,075 -15,965 -10,868 -8,344 -5,711 199.18%
NP 96,442 82,852 56,032 51,476 33,252 20,700 29,646 120.02%
-
NP to SH 87,308 75,768 52,817 49,224 32,410 20,700 29,676 105.72%
-
Tax Rate 23.38% 23.40% 23.36% 23.67% 24.63% 28.73% 16.15% -
Total Cost 405,306 362,608 248,030 214,694 189,566 169,768 170,818 78.17%
-
Net Worth 262,535 243,782 22,506 208,921 197,891 193,109 185,917 25.94%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 13,594 - 20,382 27,176 135 - 18,507 -18.63%
Div Payout % 15.57% - 38.59% 55.21% 0.42% - 62.37% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 262,535 243,782 22,506 208,921 197,891 193,109 185,917 25.94%
NOSH 84,963 84,941 84,928 84,927 84,931 84,697 84,125 0.66%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 19.22% 18.60% 18.43% 19.34% 14.92% 10.87% 14.79% -
ROE 33.26% 31.08% 234.68% 23.56% 16.38% 10.72% 15.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 590.55 524.43 358.02 313.41 262.35 224.88 238.29 83.43%
EPS 102.76 89.20 41.46 57.96 38.16 24.44 35.28 104.35%
DPS 16.00 0.00 24.00 32.00 0.16 0.00 22.00 -19.17%
NAPS 3.09 2.87 0.265 2.46 2.33 2.28 2.21 25.11%
Adjusted Per Share Value based on latest NOSH - 84,924
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 318.71 282.96 193.14 169.07 141.53 120.99 127.34 84.65%
EPS 55.46 48.13 33.55 31.27 20.59 13.15 18.85 105.73%
DPS 8.64 0.00 12.95 17.26 0.09 0.00 11.76 -18.62%
NAPS 1.6676 1.5485 0.143 1.3271 1.257 1.2266 1.181 25.94%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 5.40 4.38 4.10 3.36 2.86 2.82 2.39 -
P/RPS 0.91 0.84 1.15 1.07 1.09 1.25 1.00 -6.11%
P/EPS 5.25 4.91 6.59 5.80 7.49 11.54 6.78 -15.71%
EY 19.03 20.37 15.17 17.25 13.34 8.67 14.76 18.51%
DY 2.96 0.00 5.85 9.52 0.06 0.00 9.21 -53.17%
P/NAPS 1.75 1.53 15.47 1.37 1.23 1.24 1.08 38.07%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 -
Price 5.55 5.35 4.08 3.72 3.08 2.68 2.34 -
P/RPS 0.94 1.02 1.14 1.19 1.17 1.19 0.98 -2.74%
P/EPS 5.40 6.00 6.56 6.42 8.07 10.97 6.63 -12.81%
EY 18.52 16.67 15.24 15.58 12.39 9.12 15.08 14.72%
DY 2.88 0.00 5.88 8.60 0.05 0.00 9.40 -54.65%
P/NAPS 1.80 1.86 15.40 1.51 1.32 1.18 1.06 42.47%

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