[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 7.3%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 519,981 501,748 445,460 304,062 266,170 222,818 190,468 95.21%
PBT 112,693 125,864 108,164 73,107 67,441 44,120 29,044 146.71%
Tax -25,817 -29,422 -25,312 -17,075 -15,965 -10,868 -8,344 112.18%
NP 86,876 96,442 82,852 56,032 51,476 33,252 20,700 159.96%
-
NP to SH 78,514 87,308 75,768 52,817 49,224 32,410 20,700 143.01%
-
Tax Rate 22.91% 23.38% 23.40% 23.36% 23.67% 24.63% 28.73% -
Total Cost 433,105 405,306 362,608 248,030 214,694 189,566 169,768 86.59%
-
Net Worth 406,505 262,535 243,782 22,506 208,921 197,891 193,109 64.17%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 30,583 13,594 - 20,382 27,176 135 - -
Div Payout % 38.95% 15.57% - 38.59% 55.21% 0.42% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 406,505 262,535 243,782 22,506 208,921 197,891 193,109 64.17%
NOSH 127,431 84,963 84,941 84,928 84,927 84,931 84,697 31.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.71% 19.22% 18.60% 18.43% 19.34% 14.92% 10.87% -
ROE 19.31% 33.26% 31.08% 234.68% 23.56% 16.38% 10.72% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 408.05 590.55 524.43 358.02 313.41 262.35 224.88 48.71%
EPS 61.61 102.76 89.20 41.46 57.96 38.16 24.44 85.12%
DPS 24.00 16.00 0.00 24.00 32.00 0.16 0.00 -
NAPS 3.19 3.09 2.87 0.265 2.46 2.33 2.28 25.06%
Adjusted Per Share Value based on latest NOSH - 84,929
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 330.29 318.71 282.96 193.14 169.07 141.53 120.99 95.20%
EPS 49.87 55.46 48.13 33.55 31.27 20.59 13.15 142.99%
DPS 19.43 8.64 0.00 12.95 17.26 0.09 0.00 -
NAPS 2.5821 1.6676 1.5485 0.143 1.3271 1.257 1.2266 64.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.55 5.40 4.38 4.10 3.36 2.86 2.82 -
P/RPS 1.61 0.91 0.84 1.15 1.07 1.09 1.25 18.36%
P/EPS 10.63 5.25 4.91 6.59 5.80 7.49 11.54 -5.32%
EY 9.41 19.03 20.37 15.17 17.25 13.34 8.67 5.60%
DY 3.66 2.96 0.00 5.85 9.52 0.06 0.00 -
P/NAPS 2.05 1.75 1.53 15.47 1.37 1.23 1.24 39.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 -
Price 3.52 5.55 5.35 4.08 3.72 3.08 2.68 -
P/RPS 0.86 0.94 1.02 1.14 1.19 1.17 1.19 -19.45%
P/EPS 5.71 5.40 6.00 6.56 6.42 8.07 10.97 -35.26%
EY 17.50 18.52 16.67 15.24 15.58 12.39 9.12 54.35%
DY 6.82 2.88 0.00 5.88 8.60 0.05 0.00 -
P/NAPS 1.10 1.80 1.86 15.40 1.51 1.32 1.18 -4.56%

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