[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -33.91%
YoY- -71.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 210,182 218,338 257,112 401,243 407,792 405,176 398,548 -34.70%
PBT 8,396 4,750 7,976 28,254 41,797 42,342 24,888 -51.50%
Tax 89 0 0 -6,518 -10,420 -9,366 -5,840 -
NP 8,485 4,750 7,976 21,736 31,377 32,976 19,048 -41.64%
-
NP to SH 3,712 -1,506 464 18,318 27,717 29,130 17,776 -64.76%
-
Tax Rate -1.06% 0.00% 0.00% 23.07% 24.93% 22.12% 23.47% -
Total Cost 201,697 213,588 249,136 379,507 376,414 372,200 379,500 -34.36%
-
Net Worth 274,586 271,845 282,266 277,699 280,402 273,969 281,410 -1.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 8,474 12,762 25,777 20,381 27,190 40,776 81,494 -77.85%
Div Payout % 228.31% 0.00% 5,555.56% 111.27% 98.10% 139.98% 458.45% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 274,586 271,845 282,266 277,699 280,402 273,969 281,410 -1.62%
NOSH 127,123 127,627 128,888 127,385 127,455 127,427 127,335 -0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.04% 2.18% 3.10% 5.42% 7.69% 8.14% 4.78% -
ROE 1.35% -0.55% 0.16% 6.60% 9.88% 10.63% 6.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 165.34 171.07 199.48 314.98 319.95 317.97 312.99 -34.62%
EPS 2.91 -1.18 0.36 14.38 21.75 22.86 13.96 -64.80%
DPS 6.67 10.00 20.00 16.00 21.33 32.00 64.00 -77.82%
NAPS 2.16 2.13 2.19 2.18 2.20 2.15 2.21 -1.51%
Adjusted Per Share Value based on latest NOSH - 127,319
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 133.51 138.69 163.32 254.87 259.03 257.37 253.16 -34.69%
EPS 2.36 -0.96 0.29 11.64 17.61 18.50 11.29 -64.74%
DPS 5.38 8.11 16.37 12.95 17.27 25.90 51.77 -77.86%
NAPS 1.7442 1.7268 1.793 1.764 1.7811 1.7403 1.7875 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.81 1.95 1.79 2.00 2.26 2.48 2.79 -
P/RPS 1.09 1.14 0.90 0.63 0.71 0.78 0.89 14.45%
P/EPS 61.99 -165.25 497.22 13.91 10.39 10.85 19.99 112.50%
EY 1.61 -0.61 0.20 7.19 9.62 9.22 5.00 -52.98%
DY 3.68 5.13 11.17 8.00 9.44 12.90 22.94 -70.44%
P/NAPS 0.84 0.92 0.82 0.92 1.03 1.15 1.26 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 -
Price 1.69 1.99 1.96 2.00 1.68 2.46 3.34 -
P/RPS 1.02 1.16 0.98 0.63 0.53 0.77 1.07 -3.13%
P/EPS 57.88 -168.64 544.44 13.91 7.73 10.76 23.93 80.09%
EY 1.73 -0.59 0.18 7.19 12.94 9.29 4.18 -44.43%
DY 3.94 5.03 10.20 8.00 12.70 13.01 19.16 -65.12%
P/NAPS 0.78 0.93 0.89 0.92 0.76 1.14 1.51 -35.59%

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