[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.87%
YoY- 563.51%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 308,899 143,312 344,279 218,642 122,441 58,880 211,554 28.79%
PBT 34,161 15,897 36,167 26,388 15,694 5,679 14,224 79.62%
Tax -1,379 1,662 -4,421 -3,537 -2,391 -938 -1,744 -14.52%
NP 32,782 17,559 31,746 22,851 13,303 4,741 12,480 90.71%
-
NP to SH 24,478 13,025 25,387 18,472 10,101 3,750 8,411 104.23%
-
Tax Rate 4.04% -10.45% 12.22% 13.40% 15.24% 16.52% 12.26% -
Total Cost 276,117 125,753 312,533 195,791 109,138 54,139 199,074 24.44%
-
Net Worth 306,770 303,025 294,272 291,730 284,050 284,438 280,084 6.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,183 10,185 6,369 6,369 6,368 6,377 6,365 36.90%
Div Payout % 41.60% 78.20% 25.09% 34.48% 63.05% 170.07% 75.68% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 306,770 303,025 294,272 291,730 284,050 284,438 280,084 6.27%
NOSH 127,290 127,321 127,390 127,393 127,377 127,551 127,311 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.61% 12.25% 9.22% 10.45% 10.86% 8.05% 5.90% -
ROE 7.98% 4.30% 8.63% 6.33% 3.56% 1.32% 3.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 242.67 112.56 270.25 171.63 96.12 46.16 166.17 28.80%
EPS 19.23 10.23 19.93 14.50 7.93 2.94 6.60 104.39%
DPS 8.00 8.00 5.00 5.00 5.00 5.00 5.00 36.91%
NAPS 2.41 2.38 2.31 2.29 2.23 2.23 2.20 6.28%
Adjusted Per Share Value based on latest NOSH - 127,412
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 196.21 91.03 218.69 138.88 77.77 37.40 134.38 28.79%
EPS 15.55 8.27 16.13 11.73 6.42 2.38 5.34 104.31%
DPS 6.47 6.47 4.05 4.05 4.05 4.05 4.04 37.00%
NAPS 1.9486 1.9248 1.8692 1.8531 1.8043 1.8068 1.7791 6.27%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.40 2.55 2.60 1.75 1.72 1.93 1.72 -
P/RPS 0.99 2.27 0.96 1.02 1.79 4.18 1.04 -3.24%
P/EPS 12.48 24.93 13.05 12.07 21.69 65.65 26.03 -38.82%
EY 8.01 4.01 7.66 8.29 4.61 1.52 3.84 63.47%
DY 3.33 3.14 1.92 2.86 2.91 2.59 2.91 9.43%
P/NAPS 1.00 1.07 1.13 0.76 0.77 0.87 0.78 18.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 -
Price 1.95 2.45 2.32 2.32 1.92 1.75 1.70 -
P/RPS 0.80 2.18 0.86 1.35 2.00 3.79 1.02 -14.99%
P/EPS 10.14 23.95 11.64 16.00 24.21 59.52 25.73 -46.33%
EY 9.86 4.18 8.59 6.25 4.13 1.68 3.89 86.21%
DY 4.10 3.27 2.16 2.16 2.60 2.86 2.94 24.89%
P/NAPS 0.81 1.03 1.00 1.01 0.86 0.78 0.77 3.44%

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