[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 169.36%
YoY- 1441.43%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 143,312 344,279 218,642 122,441 58,880 211,554 157,637 -6.15%
PBT 15,897 36,167 26,388 15,694 5,679 14,224 6,297 85.50%
Tax 1,662 -4,421 -3,537 -2,391 -938 -1,744 67 752.22%
NP 17,559 31,746 22,851 13,303 4,741 12,480 6,364 96.84%
-
NP to SH 13,025 25,387 18,472 10,101 3,750 8,411 2,784 179.99%
-
Tax Rate -10.45% 12.22% 13.40% 15.24% 16.52% 12.26% -1.06% -
Total Cost 125,753 312,533 195,791 109,138 54,139 199,074 151,273 -11.59%
-
Net Worth 303,025 294,272 291,730 284,050 284,438 280,084 274,586 6.79%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,185 6,369 6,369 6,368 6,377 6,365 6,356 36.97%
Div Payout % 78.20% 25.09% 34.48% 63.05% 170.07% 75.68% 228.31% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 303,025 294,272 291,730 284,050 284,438 280,084 274,586 6.79%
NOSH 127,321 127,390 127,393 127,377 127,551 127,311 127,123 0.10%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.25% 9.22% 10.45% 10.86% 8.05% 5.90% 4.04% -
ROE 4.30% 8.63% 6.33% 3.56% 1.32% 3.00% 1.01% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.56 270.25 171.63 96.12 46.16 166.17 124.00 -6.25%
EPS 10.23 19.93 14.50 7.93 2.94 6.60 2.18 180.55%
DPS 8.00 5.00 5.00 5.00 5.00 5.00 5.00 36.83%
NAPS 2.38 2.31 2.29 2.23 2.23 2.20 2.16 6.68%
Adjusted Per Share Value based on latest NOSH - 127,510
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 91.03 218.69 138.88 77.77 37.40 134.38 100.13 -6.15%
EPS 8.27 16.13 11.73 6.42 2.38 5.34 1.77 179.74%
DPS 6.47 4.05 4.05 4.05 4.05 4.04 4.04 36.92%
NAPS 1.9248 1.8692 1.8531 1.8043 1.8068 1.7791 1.7442 6.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.55 2.60 1.75 1.72 1.93 1.72 1.81 -
P/RPS 2.27 0.96 1.02 1.79 4.18 1.04 1.46 34.24%
P/EPS 24.93 13.05 12.07 21.69 65.65 26.03 82.65 -55.05%
EY 4.01 7.66 8.29 4.61 1.52 3.84 1.21 122.44%
DY 3.14 1.92 2.86 2.91 2.59 2.91 2.76 8.98%
P/NAPS 1.07 1.13 0.76 0.77 0.87 0.78 0.84 17.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 -
Price 2.45 2.32 2.32 1.92 1.75 1.70 1.69 -
P/RPS 2.18 0.86 1.35 2.00 3.79 1.02 1.36 37.00%
P/EPS 23.95 11.64 16.00 24.21 59.52 25.73 77.17 -54.19%
EY 4.18 8.59 6.25 4.13 1.68 3.89 1.30 118.00%
DY 3.27 2.16 2.16 2.60 2.86 2.94 2.96 6.87%
P/NAPS 1.03 1.00 1.01 0.86 0.78 0.77 0.78 20.38%

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