[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 42.73%
YoY- -64.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 109,169 64,278 401,243 305,844 202,588 99,637 487,670 -63.16%
PBT 2,375 1,994 28,254 31,348 21,171 6,222 92,634 -91.32%
Tax 0 0 -6,518 -7,815 -4,683 -1,460 -19,417 -
NP 2,375 1,994 21,736 23,533 16,488 4,762 73,217 -89.85%
-
NP to SH -753 116 18,318 20,788 14,565 4,444 65,038 -
-
Tax Rate 0.00% 0.00% 23.07% 24.93% 22.12% 23.47% 20.96% -
Total Cost 106,794 62,284 379,507 282,311 186,100 94,875 414,453 -59.54%
-
Net Worth 271,845 282,266 277,699 280,402 273,969 281,410 276,541 -1.13%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,381 6,444 20,381 20,392 20,388 20,373 22,938 -57.41%
Div Payout % 0.00% 5,555.56% 111.27% 98.10% 139.98% 458.45% 35.27% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 271,845 282,266 277,699 280,402 273,969 281,410 276,541 -1.13%
NOSH 127,627 128,888 127,385 127,455 127,427 127,335 127,438 0.09%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.18% 3.10% 5.42% 7.69% 8.14% 4.78% 15.01% -
ROE -0.28% 0.04% 6.60% 7.41% 5.32% 1.58% 23.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 85.54 49.87 314.98 239.96 158.98 78.25 382.67 -63.20%
EPS -0.59 0.09 14.38 16.31 11.43 3.49 51.04 -
DPS 5.00 5.00 16.00 16.00 16.00 16.00 18.00 -57.46%
NAPS 2.13 2.19 2.18 2.20 2.15 2.21 2.17 -1.23%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 69.34 40.83 254.87 194.27 128.68 63.29 309.77 -63.16%
EPS -0.48 0.07 11.64 13.20 9.25 2.82 41.31 -
DPS 4.05 4.09 12.95 12.95 12.95 12.94 14.57 -57.44%
NAPS 1.7268 1.793 1.764 1.7811 1.7403 1.7875 1.7566 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.95 1.79 2.00 2.26 2.48 2.79 3.14 -
P/RPS 2.28 3.59 0.63 0.94 1.56 3.57 0.82 97.85%
P/EPS -330.51 1,988.89 13.91 13.86 21.70 79.94 6.15 -
EY -0.30 0.05 7.19 7.22 4.61 1.25 16.25 -
DY 2.56 2.79 8.00 7.08 6.45 5.73 5.73 -41.58%
P/NAPS 0.92 0.82 0.92 1.03 1.15 1.26 1.45 -26.18%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 -
Price 1.99 1.96 2.00 1.68 2.46 3.34 2.79 -
P/RPS 2.33 3.93 0.63 0.70 1.55 4.27 0.73 116.93%
P/EPS -337.29 2,177.78 13.91 10.30 21.52 95.70 5.47 -
EY -0.30 0.05 7.19 9.71 4.65 1.04 18.29 -
DY 2.51 2.55 8.00 9.52 6.50 4.79 6.45 -46.72%
P/NAPS 0.93 0.89 0.92 0.76 1.14 1.51 1.29 -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