[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.89%
YoY- 59.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 202,588 99,637 487,670 389,986 250,874 111,365 304,062 -23.73%
PBT 21,171 6,222 92,634 84,520 62,932 27,041 73,107 -56.26%
Tax -4,683 -1,460 -19,417 -19,363 -14,711 -6,328 -17,075 -57.82%
NP 16,488 4,762 73,217 65,157 48,221 20,713 56,032 -55.79%
-
NP to SH 14,565 4,444 65,038 58,886 43,654 18,942 52,817 -57.66%
-
Tax Rate 22.12% 23.47% 20.96% 22.91% 23.38% 23.40% 23.36% -
Total Cost 186,100 94,875 414,453 324,829 202,653 90,652 248,030 -17.44%
-
Net Worth 273,969 281,410 276,541 406,505 262,535 243,782 22,506 429.98%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 20,388 20,373 22,938 22,937 6,797 - 20,382 0.01%
Div Payout % 139.98% 458.45% 35.27% 38.95% 15.57% - 38.59% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 273,969 281,410 276,541 406,505 262,535 243,782 22,506 429.98%
NOSH 127,427 127,335 127,438 127,431 84,963 84,941 84,928 31.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.14% 4.78% 15.01% 16.71% 19.22% 18.60% 18.43% -
ROE 5.32% 1.58% 23.52% 14.49% 16.63% 7.77% 234.68% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 158.98 78.25 382.67 306.04 295.27 131.11 358.02 -41.82%
EPS 11.43 3.49 51.04 46.21 51.38 22.30 41.46 -57.67%
DPS 16.00 16.00 18.00 18.00 8.00 0.00 24.00 -23.70%
NAPS 2.15 2.21 2.17 3.19 3.09 2.87 0.265 304.28%
Adjusted Per Share Value based on latest NOSH - 127,464
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 128.68 63.29 309.77 247.72 159.36 70.74 193.14 -23.73%
EPS 9.25 2.82 41.31 37.40 27.73 12.03 33.55 -57.67%
DPS 12.95 12.94 14.57 14.57 4.32 0.00 12.95 0.00%
NAPS 1.7403 1.7875 1.7566 2.5821 1.6676 1.5485 0.143 429.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.79 3.14 6.55 5.40 4.38 4.10 -
P/RPS 1.56 3.57 0.82 2.14 1.83 3.34 1.15 22.56%
P/EPS 21.70 79.94 6.15 14.17 10.51 19.64 6.59 121.49%
EY 4.61 1.25 16.25 7.05 9.51 5.09 15.17 -54.83%
DY 6.45 5.73 5.73 2.75 1.48 0.00 5.85 6.73%
P/NAPS 1.15 1.26 1.45 2.05 1.75 1.53 15.47 -82.34%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 -
Price 2.46 3.34 2.79 3.52 5.55 5.35 4.08 -
P/RPS 1.55 4.27 0.73 1.15 1.88 4.08 1.14 22.75%
P/EPS 21.52 95.70 5.47 7.62 10.80 23.99 6.56 120.93%
EY 4.65 1.04 18.29 13.13 9.26 4.17 15.24 -54.71%
DY 6.50 4.79 6.45 5.11 1.44 0.00 5.88 6.91%
P/NAPS 1.14 1.51 1.29 1.10 1.80 1.86 15.40 -82.39%

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