[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 105.22%
YoY- 247.33%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 601,065 609,698 617,798 573,248 344,279 291,522 244,882 81.66%
PBT 48,127 55,953 68,322 63,588 36,167 35,184 31,388 32.86%
Tax -941 -4,145 -2,758 6,648 -4,421 -4,716 -4,782 -66.06%
NP 47,186 51,808 65,564 70,236 31,746 30,468 26,606 46.36%
-
NP to SH 36,554 38,050 48,956 52,100 25,387 24,629 20,202 48.32%
-
Tax Rate 1.96% 7.41% 4.04% -10.45% 12.22% 13.40% 15.24% -
Total Cost 553,879 557,890 552,234 503,012 312,533 261,054 218,276 85.72%
-
Net Worth 321,930 314,261 306,770 303,025 294,272 291,730 284,050 8.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,179 13,571 20,366 40,742 6,369 8,492 12,737 -13.84%
Div Payout % 27.85% 35.67% 41.60% 78.20% 25.09% 34.48% 63.05% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,930 314,261 306,770 303,025 294,272 291,730 284,050 8.67%
NOSH 127,245 127,231 127,290 127,321 127,390 127,393 127,377 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.85% 8.50% 10.61% 12.25% 9.22% 10.45% 10.86% -
ROE 11.35% 12.11% 15.96% 17.19% 8.63% 8.44% 7.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 472.37 479.20 485.34 450.24 270.25 228.84 192.25 81.78%
EPS 28.73 29.91 38.46 40.92 19.93 19.33 15.86 48.44%
DPS 8.00 10.67 16.00 32.00 5.00 6.67 10.00 -13.78%
NAPS 2.53 2.47 2.41 2.38 2.31 2.29 2.23 8.75%
Adjusted Per Share Value based on latest NOSH - 127,321
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 381.80 387.28 392.43 364.13 218.69 185.18 155.55 81.66%
EPS 23.22 24.17 31.10 33.09 16.13 15.64 12.83 48.35%
DPS 6.47 8.62 12.94 25.88 4.05 5.39 8.09 -13.80%
NAPS 2.0449 1.9962 1.9486 1.9248 1.8692 1.8531 1.8043 8.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.96 1.90 2.40 2.55 2.60 1.75 1.72 -
P/RPS 0.41 0.40 0.49 0.57 0.96 0.76 0.89 -40.26%
P/EPS 6.82 6.35 6.24 6.23 13.05 9.05 10.84 -26.51%
EY 14.66 15.74 16.02 16.05 7.66 11.05 9.22 36.11%
DY 4.08 5.61 6.67 12.55 1.92 3.81 5.81 -20.94%
P/NAPS 0.77 0.77 1.00 1.07 1.13 0.76 0.77 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 -
Price 2.14 2.04 1.95 2.45 2.32 2.32 1.92 -
P/RPS 0.45 0.43 0.40 0.54 0.86 1.01 1.00 -41.19%
P/EPS 7.45 6.82 5.07 5.99 11.64 12.00 12.11 -27.60%
EY 13.42 14.66 19.72 16.70 8.59 8.33 8.26 38.08%
DY 3.74 5.23 8.21 13.06 2.16 2.87 5.21 -19.77%
P/NAPS 0.85 0.83 0.81 1.03 1.00 1.01 0.86 -0.77%

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