[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 213.14%
YoY- -9.67%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 111,365 304,062 199,628 111,409 47,617 200,464 149,439 -17.81%
PBT 27,041 73,107 50,581 22,060 7,261 35,357 31,761 -10.17%
Tax -6,328 -17,075 -11,974 -5,434 -2,086 -5,711 -9,009 -20.99%
NP 20,713 56,032 38,607 16,626 5,175 29,646 22,752 -6.07%
-
NP to SH 18,942 52,817 36,918 16,205 5,175 29,676 22,777 -11.57%
-
Tax Rate 23.40% 23.36% 23.67% 24.63% 28.73% 16.15% 28.36% -
Total Cost 90,652 248,030 161,021 94,783 42,442 170,818 126,687 -20.01%
-
Net Worth 243,782 22,506 208,921 197,891 193,109 185,917 167,786 28.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 20,382 20,382 67 - 18,507 15,100 -
Div Payout % - 38.59% 55.21% 0.42% - 62.37% 66.30% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 243,782 22,506 208,921 197,891 193,109 185,917 167,786 28.31%
NOSH 84,941 84,928 84,927 84,931 84,697 84,125 83,893 0.83%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.60% 18.43% 19.34% 14.92% 10.87% 14.79% 15.22% -
ROE 7.77% 234.68% 17.67% 8.19% 2.68% 15.96% 13.58% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 131.11 358.02 235.06 131.17 56.22 238.29 178.13 -18.49%
EPS 22.30 41.46 43.47 19.08 6.11 35.28 27.15 -12.30%
DPS 0.00 24.00 24.00 0.08 0.00 22.00 18.00 -
NAPS 2.87 0.265 2.46 2.33 2.28 2.21 2.00 27.25%
Adjusted Per Share Value based on latest NOSH - 85,628
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 70.74 193.14 126.80 70.77 30.25 127.34 94.92 -17.81%
EPS 12.03 33.55 23.45 10.29 3.29 18.85 14.47 -11.59%
DPS 0.00 12.95 12.95 0.04 0.00 11.76 9.59 -
NAPS 1.5485 0.143 1.3271 1.257 1.2266 1.181 1.0658 28.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.38 4.10 3.36 2.86 2.82 2.39 3.30 -
P/RPS 3.34 1.15 1.43 2.18 5.02 1.00 1.85 48.32%
P/EPS 19.64 6.59 7.73 14.99 46.15 6.78 12.15 37.77%
EY 5.09 15.17 12.94 6.67 2.17 14.76 8.23 -27.43%
DY 0.00 5.85 7.14 0.03 0.00 9.21 5.45 -
P/NAPS 1.53 15.47 1.37 1.23 1.24 1.08 1.65 -4.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 -
Price 5.35 4.08 3.72 3.08 2.68 2.34 3.14 -
P/RPS 4.08 1.14 1.58 2.35 4.77 0.98 1.76 75.24%
P/EPS 23.99 6.56 8.56 16.14 43.86 6.63 11.57 62.67%
EY 4.17 15.24 11.69 6.19 2.28 15.08 8.65 -38.54%
DY 0.00 5.88 6.45 0.03 0.00 9.40 5.73 -
P/NAPS 1.86 15.40 1.51 1.32 1.18 1.06 1.57 11.97%

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