[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.59%
YoY- 54.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 268,179 147,951 601,065 457,274 308,899 143,312 344,279 -15.35%
PBT 19,110 11,281 48,127 41,965 34,161 15,897 36,167 -34.66%
Tax -2,852 -1,723 -941 -3,109 -1,379 1,662 -4,421 -25.36%
NP 16,258 9,558 47,186 38,856 32,782 17,559 31,746 -36.01%
-
NP to SH 10,423 6,668 36,554 28,538 24,478 13,025 25,387 -44.78%
-
Tax Rate 14.92% 15.27% 1.96% 7.41% 4.04% -10.45% 12.22% -
Total Cost 251,921 138,393 553,879 418,418 276,117 125,753 312,533 -13.39%
-
Net Worth 303,053 324,526 321,930 314,261 306,770 303,025 294,272 1.98%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 27,896 27,888 10,179 10,178 10,183 10,185 6,369 167.94%
Div Payout % 267.64% 418.25% 27.85% 35.67% 41.60% 78.20% 25.09% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 303,053 324,526 321,930 314,261 306,770 303,025 294,272 1.98%
NOSH 126,800 126,768 127,245 127,231 127,290 127,321 127,390 -0.30%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 6.06% 6.46% 7.85% 8.50% 10.61% 12.25% 9.22% -
ROE 3.44% 2.05% 11.35% 9.08% 7.98% 4.30% 8.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 211.50 116.71 472.37 359.40 242.67 112.56 270.25 -15.08%
EPS 8.22 5.26 28.73 22.43 19.23 10.23 19.93 -44.62%
DPS 22.00 22.00 8.00 8.00 8.00 8.00 5.00 168.75%
NAPS 2.39 2.56 2.53 2.47 2.41 2.38 2.31 2.29%
Adjusted Per Share Value based on latest NOSH - 127,272
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 170.35 93.98 381.80 290.46 196.21 91.03 218.69 -15.35%
EPS 6.62 4.24 23.22 18.13 15.55 8.27 16.13 -44.80%
DPS 17.72 17.72 6.47 6.47 6.47 6.47 4.05 167.75%
NAPS 1.925 2.0614 2.0449 1.9962 1.9486 1.9248 1.8692 1.98%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.09 2.39 1.96 1.90 2.40 2.55 2.60 -
P/RPS 0.99 2.05 0.41 0.53 0.99 2.27 0.96 2.07%
P/EPS 25.43 45.44 6.82 8.47 12.48 24.93 13.05 56.07%
EY 3.93 2.20 14.66 11.81 8.01 4.01 7.66 -35.93%
DY 10.53 9.21 4.08 4.21 3.33 3.14 1.92 211.31%
P/NAPS 0.87 0.93 0.77 0.77 1.00 1.07 1.13 -16.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 29/11/11 22/08/11 30/05/11 28/02/11 -
Price 1.91 2.43 2.14 2.04 1.95 2.45 2.32 -
P/RPS 0.90 2.08 0.45 0.57 0.80 2.18 0.86 3.08%
P/EPS 23.24 46.20 7.45 9.09 10.14 23.95 11.64 58.62%
EY 4.30 2.16 13.42 11.00 9.86 4.18 8.59 -36.98%
DY 11.52 9.05 3.74 3.92 4.10 3.27 2.16 205.56%
P/NAPS 0.80 0.95 0.85 0.83 0.81 1.03 1.00 -13.83%

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