[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 76.8%
YoY- -19.55%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 47,617 200,464 149,439 104,116 54,679 217,658 159,638 -55.39%
PBT 7,261 35,357 31,761 24,798 13,972 57,377 45,997 -70.82%
Tax -2,086 -5,711 -9,009 -6,877 -3,825 -13,412 -12,343 -69.46%
NP 5,175 29,646 22,752 17,921 10,147 43,965 33,654 -71.33%
-
NP to SH 5,175 29,676 22,777 17,940 10,147 43,965 33,654 -71.33%
-
Tax Rate 28.73% 16.15% 28.36% 27.73% 27.38% 23.38% 26.83% -
Total Cost 42,442 170,818 126,687 86,195 44,532 173,693 125,984 -51.61%
-
Net Worth 193,109 185,917 167,786 180,486 180,972 169,825 163,784 11.61%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 18,507 15,100 100 - - - -
Div Payout % - 62.37% 66.30% 0.56% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 193,109 185,917 167,786 180,486 180,972 169,825 163,784 11.61%
NOSH 84,697 84,125 83,893 83,558 83,014 82,439 82,303 1.93%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.87% 14.79% 15.22% 17.21% 18.56% 20.20% 21.08% -
ROE 2.68% 15.96% 13.58% 9.94% 5.61% 25.89% 20.55% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 56.22 238.29 178.13 124.60 65.87 264.02 193.96 -56.23%
EPS 6.11 35.28 27.15 21.47 12.24 53.33 40.89 -71.87%
DPS 0.00 22.00 18.00 0.12 0.00 0.00 0.00 -
NAPS 2.28 2.21 2.00 2.16 2.18 2.06 1.99 9.50%
Adjusted Per Share Value based on latest NOSH - 84,075
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.25 127.34 94.92 66.13 34.73 138.26 101.40 -55.38%
EPS 3.29 18.85 14.47 11.40 6.45 27.93 21.38 -71.31%
DPS 0.00 11.76 9.59 0.06 0.00 0.00 0.00 -
NAPS 1.2266 1.181 1.0658 1.1465 1.1495 1.0787 1.0404 11.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.82 2.39 3.30 3.66 3.78 4.30 3.30 -
P/RPS 5.02 1.00 1.85 2.94 5.74 1.63 1.70 105.96%
P/EPS 46.15 6.78 12.15 17.05 30.92 8.06 8.07 220.13%
EY 2.17 14.76 8.23 5.87 3.23 12.40 12.39 -68.72%
DY 0.00 9.21 5.45 0.03 0.00 0.00 0.00 -
P/NAPS 1.24 1.08 1.65 1.69 1.73 2.09 1.66 -17.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 05/11/04 -
Price 2.68 2.34 3.14 3.22 3.66 3.78 3.50 -
P/RPS 4.77 0.98 1.76 2.58 5.56 1.43 1.80 91.61%
P/EPS 43.86 6.63 11.57 15.00 29.94 7.09 8.56 197.50%
EY 2.28 15.08 8.65 6.67 3.34 14.11 11.68 -66.38%
DY 0.00 9.40 5.73 0.04 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 1.57 1.49 1.68 1.83 1.76 -23.41%

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