[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.47%
YoY- -97.39%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 211,554 210,182 218,338 257,112 401,243 407,792 405,176 -35.08%
PBT 14,224 8,396 4,750 7,976 28,254 41,797 42,342 -51.57%
Tax -1,744 89 0 0 -6,518 -10,420 -9,366 -67.29%
NP 12,480 8,485 4,750 7,976 21,736 31,377 32,976 -47.58%
-
NP to SH 8,411 3,712 -1,506 464 18,318 27,717 29,130 -56.21%
-
Tax Rate 12.26% -1.06% 0.00% 0.00% 23.07% 24.93% 22.12% -
Total Cost 199,074 201,697 213,588 249,136 379,507 376,414 372,200 -34.03%
-
Net Worth 280,084 274,586 271,845 282,266 277,699 280,402 273,969 1.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,365 8,474 12,762 25,777 20,381 27,190 40,776 -70.91%
Div Payout % 75.68% 228.31% 0.00% 5,555.56% 111.27% 98.10% 139.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 280,084 274,586 271,845 282,266 277,699 280,402 273,969 1.47%
NOSH 127,311 127,123 127,627 128,888 127,385 127,455 127,427 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.90% 4.04% 2.18% 3.10% 5.42% 7.69% 8.14% -
ROE 3.00% 1.35% -0.55% 0.16% 6.60% 9.88% 10.63% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 166.17 165.34 171.07 199.48 314.98 319.95 317.97 -35.04%
EPS 6.60 2.91 -1.18 0.36 14.38 21.75 22.86 -56.21%
DPS 5.00 6.67 10.00 20.00 16.00 21.33 32.00 -70.89%
NAPS 2.20 2.16 2.13 2.19 2.18 2.20 2.15 1.54%
Adjusted Per Share Value based on latest NOSH - 128,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.38 133.51 138.69 163.32 254.87 259.03 257.37 -35.08%
EPS 5.34 2.36 -0.96 0.29 11.64 17.61 18.50 -56.22%
DPS 4.04 5.38 8.11 16.37 12.95 17.27 25.90 -70.92%
NAPS 1.7791 1.7442 1.7268 1.793 1.764 1.7811 1.7403 1.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.72 1.81 1.95 1.79 2.00 2.26 2.48 -
P/RPS 1.04 1.09 1.14 0.90 0.63 0.71 0.78 21.07%
P/EPS 26.03 61.99 -165.25 497.22 13.91 10.39 10.85 78.92%
EY 3.84 1.61 -0.61 0.20 7.19 9.62 9.22 -44.14%
DY 2.91 3.68 5.13 11.17 8.00 9.44 12.90 -62.84%
P/NAPS 0.78 0.84 0.92 0.82 0.92 1.03 1.15 -22.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 -
Price 1.70 1.69 1.99 1.96 2.00 1.68 2.46 -
P/RPS 1.02 1.02 1.16 0.98 0.63 0.53 0.77 20.55%
P/EPS 25.73 57.88 -168.64 544.44 13.91 7.73 10.76 78.53%
EY 3.89 1.73 -0.59 0.18 7.19 12.94 9.29 -43.94%
DY 2.94 3.94 5.03 10.20 8.00 12.70 13.01 -62.79%
P/NAPS 0.77 0.78 0.93 0.89 0.92 0.76 1.14 -22.96%

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