[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -72.67%
YoY- -76.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,243 407,792 405,176 398,548 487,670 519,981 501,748 -13.78%
PBT 28,254 41,797 42,342 24,888 92,634 112,693 125,864 -62.89%
Tax -6,518 -10,420 -9,366 -5,840 -19,417 -25,817 -29,422 -63.22%
NP 21,736 31,377 32,976 19,048 73,217 86,876 96,442 -62.79%
-
NP to SH 18,318 27,717 29,130 17,776 65,038 78,514 87,308 -64.52%
-
Tax Rate 23.07% 24.93% 22.12% 23.47% 20.96% 22.91% 23.38% -
Total Cost 379,507 376,414 372,200 379,500 414,453 433,105 405,306 -4.27%
-
Net Worth 277,699 280,402 273,969 281,410 276,541 406,505 262,535 3.79%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,381 27,190 40,776 81,494 22,938 30,583 13,594 30.83%
Div Payout % 111.27% 98.10% 139.98% 458.45% 35.27% 38.95% 15.57% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 277,699 280,402 273,969 281,410 276,541 406,505 262,535 3.79%
NOSH 127,385 127,455 127,427 127,335 127,438 127,431 84,963 30.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.42% 7.69% 8.14% 4.78% 15.01% 16.71% 19.22% -
ROE 6.60% 9.88% 10.63% 6.32% 23.52% 19.31% 33.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 314.98 319.95 317.97 312.99 382.67 408.05 590.55 -34.10%
EPS 14.38 21.75 22.86 13.96 51.04 61.61 102.76 -72.88%
DPS 16.00 21.33 32.00 64.00 18.00 24.00 16.00 0.00%
NAPS 2.18 2.20 2.15 2.21 2.17 3.19 3.09 -20.66%
Adjusted Per Share Value based on latest NOSH - 127,335
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 254.87 259.03 257.37 253.16 309.77 330.29 318.71 -13.78%
EPS 11.64 17.61 18.50 11.29 41.31 49.87 55.46 -64.51%
DPS 12.95 17.27 25.90 51.77 14.57 19.43 8.64 30.80%
NAPS 1.764 1.7811 1.7403 1.7875 1.7566 2.5821 1.6676 3.79%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.00 2.26 2.48 2.79 3.14 6.55 5.40 -
P/RPS 0.63 0.71 0.78 0.89 0.82 1.61 0.91 -21.65%
P/EPS 13.91 10.39 10.85 19.99 6.15 10.63 5.25 90.91%
EY 7.19 9.62 9.22 5.00 16.25 9.41 19.03 -47.58%
DY 8.00 9.44 12.90 22.94 5.73 3.66 2.96 93.44%
P/NAPS 0.92 1.03 1.15 1.26 1.45 2.05 1.75 -34.73%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 -
Price 2.00 1.68 2.46 3.34 2.79 3.52 5.55 -
P/RPS 0.63 0.53 0.77 1.07 0.73 0.86 0.94 -23.32%
P/EPS 13.91 7.73 10.76 23.93 5.47 5.71 5.40 87.37%
EY 7.19 12.94 9.29 4.18 18.29 17.50 18.52 -46.62%
DY 8.00 12.70 13.01 19.16 6.45 6.82 2.88 96.99%
P/NAPS 0.92 0.76 1.14 1.51 1.29 1.10 1.80 -35.94%

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