[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 78.34%
YoY- 3132.76%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 344,279 291,522 244,882 235,520 211,554 210,182 218,338 35.36%
PBT 36,167 35,184 31,388 22,716 14,224 8,396 4,750 285.60%
Tax -4,421 -4,716 -4,782 -3,752 -1,744 89 0 -
NP 31,746 30,468 26,606 18,964 12,480 8,485 4,750 253.58%
-
NP to SH 25,387 24,629 20,202 15,000 8,411 3,712 -1,506 -
-
Tax Rate 12.22% 13.40% 15.24% 16.52% 12.26% -1.06% 0.00% -
Total Cost 312,533 261,054 218,276 216,556 199,074 201,697 213,588 28.79%
-
Net Worth 294,272 291,730 284,050 284,438 280,084 274,586 271,845 5.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,369 8,492 12,737 25,510 6,365 8,474 12,762 -37.00%
Div Payout % 25.09% 34.48% 63.05% 170.07% 75.68% 228.31% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 294,272 291,730 284,050 284,438 280,084 274,586 271,845 5.41%
NOSH 127,390 127,393 127,377 127,551 127,311 127,123 127,627 -0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.22% 10.45% 10.86% 8.05% 5.90% 4.04% 2.18% -
ROE 8.63% 8.44% 7.11% 5.27% 3.00% 1.35% -0.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 270.25 228.84 192.25 184.65 166.17 165.34 171.07 35.52%
EPS 19.93 19.33 15.86 11.76 6.60 2.91 -1.18 -
DPS 5.00 6.67 10.00 20.00 5.00 6.67 10.00 -36.92%
NAPS 2.31 2.29 2.23 2.23 2.20 2.16 2.13 5.54%
Adjusted Per Share Value based on latest NOSH - 127,551
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 218.69 185.18 155.55 149.60 134.38 133.51 138.69 35.36%
EPS 16.13 15.64 12.83 9.53 5.34 2.36 -0.96 -
DPS 4.05 5.39 8.09 16.20 4.04 5.38 8.11 -36.97%
NAPS 1.8692 1.8531 1.8043 1.8068 1.7791 1.7442 1.7268 5.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.60 1.75 1.72 1.93 1.72 1.81 1.95 -
P/RPS 0.96 0.76 0.89 1.05 1.04 1.09 1.14 -10.79%
P/EPS 13.05 9.05 10.84 16.41 26.03 61.99 -165.25 -
EY 7.66 11.05 9.22 6.09 3.84 1.61 -0.61 -
DY 1.92 3.81 5.81 10.36 2.91 3.68 5.13 -47.97%
P/NAPS 1.13 0.76 0.77 0.87 0.78 0.84 0.92 14.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 -
Price 2.32 2.32 1.92 1.75 1.70 1.69 1.99 -
P/RPS 0.86 1.01 1.00 0.95 1.02 1.02 1.16 -18.04%
P/EPS 11.64 12.00 12.11 14.88 25.73 57.88 -168.64 -
EY 8.59 8.33 8.26 6.72 3.89 1.73 -0.59 -
DY 2.16 2.87 5.21 11.43 2.94 3.94 5.03 -42.99%
P/NAPS 1.00 1.01 0.86 0.78 0.77 0.78 0.93 4.94%

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