[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.85%
YoY- -64.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 218,338 257,112 401,243 407,792 405,176 398,548 487,670 -41.50%
PBT 4,750 7,976 28,254 41,797 42,342 24,888 92,634 -86.22%
Tax 0 0 -6,518 -10,420 -9,366 -5,840 -19,417 -
NP 4,750 7,976 21,736 31,377 32,976 19,048 73,217 -83.88%
-
NP to SH -1,506 464 18,318 27,717 29,130 17,776 65,038 -
-
Tax Rate 0.00% 0.00% 23.07% 24.93% 22.12% 23.47% 20.96% -
Total Cost 213,588 249,136 379,507 376,414 372,200 379,500 414,453 -35.74%
-
Net Worth 271,845 282,266 277,699 280,402 273,969 281,410 276,541 -1.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,762 25,777 20,381 27,190 40,776 81,494 22,938 -32.37%
Div Payout % 0.00% 5,555.56% 111.27% 98.10% 139.98% 458.45% 35.27% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 271,845 282,266 277,699 280,402 273,969 281,410 276,541 -1.13%
NOSH 127,627 128,888 127,385 127,455 127,427 127,335 127,438 0.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.18% 3.10% 5.42% 7.69% 8.14% 4.78% 15.01% -
ROE -0.55% 0.16% 6.60% 9.88% 10.63% 6.32% 23.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 171.07 199.48 314.98 319.95 317.97 312.99 382.67 -41.56%
EPS -1.18 0.36 14.38 21.75 22.86 13.96 51.04 -
DPS 10.00 20.00 16.00 21.33 32.00 64.00 18.00 -32.44%
NAPS 2.13 2.19 2.18 2.20 2.15 2.21 2.17 -1.23%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 138.69 163.32 254.87 259.03 257.37 253.16 309.77 -41.50%
EPS -0.96 0.29 11.64 17.61 18.50 11.29 41.31 -
DPS 8.11 16.37 12.95 17.27 25.90 51.77 14.57 -32.35%
NAPS 1.7268 1.793 1.764 1.7811 1.7403 1.7875 1.7566 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.95 1.79 2.00 2.26 2.48 2.79 3.14 -
P/RPS 1.14 0.90 0.63 0.71 0.78 0.89 0.82 24.58%
P/EPS -165.25 497.22 13.91 10.39 10.85 19.99 6.15 -
EY -0.61 0.20 7.19 9.62 9.22 5.00 16.25 -
DY 5.13 11.17 8.00 9.44 12.90 22.94 5.73 -7.11%
P/NAPS 0.92 0.82 0.92 1.03 1.15 1.26 1.45 -26.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 -
Price 1.99 1.96 2.00 1.68 2.46 3.34 2.79 -
P/RPS 1.16 0.98 0.63 0.53 0.77 1.07 0.73 36.21%
P/EPS -168.64 544.44 13.91 7.73 10.76 23.93 5.47 -
EY -0.59 0.18 7.19 12.94 9.29 4.18 18.29 -
DY 5.03 10.20 8.00 12.70 13.01 19.16 6.45 -15.28%
P/NAPS 0.93 0.89 0.92 0.76 1.14 1.51 1.29 -19.61%

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