[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 469.72%
YoY- -86.61%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 122,441 58,880 211,554 157,637 109,169 64,278 401,243 -54.77%
PBT 15,694 5,679 14,224 6,297 2,375 1,994 28,254 -32.50%
Tax -2,391 -938 -1,744 67 0 0 -6,518 -48.84%
NP 13,303 4,741 12,480 6,364 2,375 1,994 21,736 -27.97%
-
NP to SH 10,101 3,750 8,411 2,784 -753 116 18,318 -32.82%
-
Tax Rate 15.24% 16.52% 12.26% -1.06% 0.00% 0.00% 23.07% -
Total Cost 109,138 54,139 199,074 151,273 106,794 62,284 379,507 -56.53%
-
Net Worth 284,050 284,438 280,084 274,586 271,845 282,266 277,699 1.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,368 6,377 6,365 6,356 6,381 6,444 20,381 -54.05%
Div Payout % 63.05% 170.07% 75.68% 228.31% 0.00% 5,555.56% 111.27% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 284,050 284,438 280,084 274,586 271,845 282,266 277,699 1.52%
NOSH 127,377 127,551 127,311 127,123 127,627 128,888 127,385 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.86% 8.05% 5.90% 4.04% 2.18% 3.10% 5.42% -
ROE 3.56% 1.32% 3.00% 1.01% -0.28% 0.04% 6.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 96.12 46.16 166.17 124.00 85.54 49.87 314.98 -54.77%
EPS 7.93 2.94 6.60 2.18 -0.59 0.09 14.38 -32.82%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 16.00 -54.04%
NAPS 2.23 2.23 2.20 2.16 2.13 2.19 2.18 1.52%
Adjusted Per Share Value based on latest NOSH - 127,230
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 77.77 37.40 134.38 100.13 69.34 40.83 254.87 -54.77%
EPS 6.42 2.38 5.34 1.77 -0.48 0.07 11.64 -32.81%
DPS 4.05 4.05 4.04 4.04 4.05 4.09 12.95 -54.02%
NAPS 1.8043 1.8068 1.7791 1.7442 1.7268 1.793 1.764 1.52%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.72 1.93 1.72 1.81 1.95 1.79 2.00 -
P/RPS 1.79 4.18 1.04 1.46 2.28 3.59 0.63 100.98%
P/EPS 21.69 65.65 26.03 82.65 -330.51 1,988.89 13.91 34.57%
EY 4.61 1.52 3.84 1.21 -0.30 0.05 7.19 -25.70%
DY 2.91 2.59 2.91 2.76 2.56 2.79 8.00 -49.13%
P/NAPS 0.77 0.87 0.78 0.84 0.92 0.82 0.92 -11.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 15/05/09 27/02/09 -
Price 1.92 1.75 1.70 1.69 1.99 1.96 2.00 -
P/RPS 2.00 3.79 1.02 1.36 2.33 3.93 0.63 116.46%
P/EPS 24.21 59.52 25.73 77.17 -337.29 2,177.78 13.91 44.83%
EY 4.13 1.68 3.89 1.30 -0.30 0.05 7.19 -30.96%
DY 2.60 2.86 2.94 2.96 2.51 2.55 8.00 -52.82%
P/NAPS 0.86 0.78 0.77 0.78 0.93 0.89 0.92 -4.40%

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