[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.08%
YoY- 201.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 609,698 617,798 573,248 344,279 291,522 244,882 235,520 88.42%
PBT 55,953 68,322 63,588 36,167 35,184 31,388 22,716 82.28%
Tax -4,145 -2,758 6,648 -4,421 -4,716 -4,782 -3,752 6.85%
NP 51,808 65,564 70,236 31,746 30,468 26,606 18,964 95.30%
-
NP to SH 38,050 48,956 52,100 25,387 24,629 20,202 15,000 85.89%
-
Tax Rate 7.41% 4.04% -10.45% 12.22% 13.40% 15.24% 16.52% -
Total Cost 557,890 552,234 503,012 312,533 261,054 218,276 216,556 87.81%
-
Net Worth 314,261 306,770 303,025 294,272 291,730 284,050 284,438 6.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,571 20,366 40,742 6,369 8,492 12,737 25,510 -34.31%
Div Payout % 35.67% 41.60% 78.20% 25.09% 34.48% 63.05% 170.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 314,261 306,770 303,025 294,272 291,730 284,050 284,438 6.86%
NOSH 127,231 127,290 127,321 127,390 127,393 127,377 127,551 -0.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.50% 10.61% 12.25% 9.22% 10.45% 10.86% 8.05% -
ROE 12.11% 15.96% 17.19% 8.63% 8.44% 7.11% 5.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 479.20 485.34 450.24 270.25 228.84 192.25 184.65 88.73%
EPS 29.91 38.46 40.92 19.93 19.33 15.86 11.76 86.21%
DPS 10.67 16.00 32.00 5.00 6.67 10.00 20.00 -34.19%
NAPS 2.47 2.41 2.38 2.31 2.29 2.23 2.23 7.04%
Adjusted Per Share Value based on latest NOSH - 127,384
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 387.28 392.43 364.13 218.69 185.18 155.55 149.60 88.42%
EPS 24.17 31.10 33.09 16.13 15.64 12.83 9.53 85.87%
DPS 8.62 12.94 25.88 4.05 5.39 8.09 16.20 -34.31%
NAPS 1.9962 1.9486 1.9248 1.8692 1.8531 1.8043 1.8068 6.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.90 2.40 2.55 2.60 1.75 1.72 1.93 -
P/RPS 0.40 0.49 0.57 0.96 0.76 0.89 1.05 -47.41%
P/EPS 6.35 6.24 6.23 13.05 9.05 10.84 16.41 -46.86%
EY 15.74 16.02 16.05 7.66 11.05 9.22 6.09 88.22%
DY 5.61 6.67 12.55 1.92 3.81 5.81 10.36 -33.53%
P/NAPS 0.77 1.00 1.07 1.13 0.76 0.77 0.87 -7.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 -
Price 2.04 1.95 2.45 2.32 2.32 1.92 1.75 -
P/RPS 0.43 0.40 0.54 0.86 1.01 1.00 0.95 -41.01%
P/EPS 6.82 5.07 5.99 11.64 12.00 12.11 14.88 -40.52%
EY 14.66 19.72 16.70 8.59 8.33 8.26 6.72 68.12%
DY 5.23 8.21 13.06 2.16 2.87 5.21 11.43 -40.59%
P/NAPS 0.83 0.81 1.03 1.00 1.01 0.86 0.78 4.22%

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