[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.96%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 111,409 47,617 200,464 149,439 104,116 54,679 217,658 -36.09%
PBT 22,060 7,261 35,357 31,761 24,798 13,972 57,377 -47.21%
Tax -5,434 -2,086 -5,711 -9,009 -6,877 -3,825 -13,412 -45.33%
NP 16,626 5,175 29,646 22,752 17,921 10,147 43,965 -47.79%
-
NP to SH 16,205 5,175 29,676 22,777 17,940 10,147 43,965 -48.68%
-
Tax Rate 24.63% 28.73% 16.15% 28.36% 27.73% 27.38% 23.38% -
Total Cost 94,783 42,442 170,818 126,687 86,195 44,532 173,693 -33.29%
-
Net Worth 197,891 193,109 185,917 167,786 180,486 180,972 169,825 10.76%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 67 - 18,507 15,100 100 - - -
Div Payout % 0.42% - 62.37% 66.30% 0.56% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 197,891 193,109 185,917 167,786 180,486 180,972 169,825 10.76%
NOSH 84,931 84,697 84,125 83,893 83,558 83,014 82,439 2.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.92% 10.87% 14.79% 15.22% 17.21% 18.56% 20.20% -
ROE 8.19% 2.68% 15.96% 13.58% 9.94% 5.61% 25.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 131.17 56.22 238.29 178.13 124.60 65.87 264.02 -37.35%
EPS 19.08 6.11 35.28 27.15 21.47 12.24 53.33 -49.69%
DPS 0.08 0.00 22.00 18.00 0.12 0.00 0.00 -
NAPS 2.33 2.28 2.21 2.00 2.16 2.18 2.06 8.58%
Adjusted Per Share Value based on latest NOSH - 84,670
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 70.77 30.25 127.34 94.92 66.13 34.73 138.26 -36.08%
EPS 10.29 3.29 18.85 14.47 11.40 6.45 27.93 -48.70%
DPS 0.04 0.00 11.76 9.59 0.06 0.00 0.00 -
NAPS 1.257 1.2266 1.181 1.0658 1.1465 1.1495 1.0787 10.76%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.86 2.82 2.39 3.30 3.66 3.78 4.30 -
P/RPS 2.18 5.02 1.00 1.85 2.94 5.74 1.63 21.45%
P/EPS 14.99 46.15 6.78 12.15 17.05 30.92 8.06 51.40%
EY 6.67 2.17 14.76 8.23 5.87 3.23 12.40 -33.93%
DY 0.03 0.00 9.21 5.45 0.03 0.00 0.00 -
P/NAPS 1.23 1.24 1.08 1.65 1.69 1.73 2.09 -29.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 -
Price 3.08 2.68 2.34 3.14 3.22 3.66 3.78 -
P/RPS 2.35 4.77 0.98 1.76 2.58 5.56 1.43 39.38%
P/EPS 16.14 43.86 6.63 11.57 15.00 29.94 7.09 73.31%
EY 6.19 2.28 15.08 8.65 6.67 3.34 14.11 -42.35%
DY 0.03 0.00 9.40 5.73 0.04 0.00 0.00 -
P/NAPS 1.32 1.18 1.06 1.57 1.49 1.68 1.83 -19.61%

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