[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 43.07%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 389,986 250,874 111,365 304,062 199,628 111,409 47,617 305.79%
PBT 84,520 62,932 27,041 73,107 50,581 22,060 7,261 412.85%
Tax -19,363 -14,711 -6,328 -17,075 -11,974 -5,434 -2,086 341.07%
NP 65,157 48,221 20,713 56,032 38,607 16,626 5,175 440.37%
-
NP to SH 58,886 43,654 18,942 52,817 36,918 16,205 5,175 405.15%
-
Tax Rate 22.91% 23.38% 23.40% 23.36% 23.67% 24.63% 28.73% -
Total Cost 324,829 202,653 90,652 248,030 161,021 94,783 42,442 287.88%
-
Net Worth 406,505 262,535 243,782 22,506 208,921 197,891 193,109 64.17%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 22,937 6,797 - 20,382 20,382 67 - -
Div Payout % 38.95% 15.57% - 38.59% 55.21% 0.42% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 406,505 262,535 243,782 22,506 208,921 197,891 193,109 64.17%
NOSH 127,431 84,963 84,941 84,928 84,927 84,931 84,697 31.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.71% 19.22% 18.60% 18.43% 19.34% 14.92% 10.87% -
ROE 14.49% 16.63% 7.77% 234.68% 17.67% 8.19% 2.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 306.04 295.27 131.11 358.02 235.06 131.17 56.22 209.13%
EPS 46.21 51.38 22.30 41.46 43.47 19.08 6.11 284.82%
DPS 18.00 8.00 0.00 24.00 24.00 0.08 0.00 -
NAPS 3.19 3.09 2.87 0.265 2.46 2.33 2.28 25.06%
Adjusted Per Share Value based on latest NOSH - 84,929
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 247.72 159.36 70.74 193.14 126.80 70.77 30.25 305.75%
EPS 37.40 27.73 12.03 33.55 23.45 10.29 3.29 404.82%
DPS 14.57 4.32 0.00 12.95 12.95 0.04 0.00 -
NAPS 2.5821 1.6676 1.5485 0.143 1.3271 1.257 1.2266 64.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.55 5.40 4.38 4.10 3.36 2.86 2.82 -
P/RPS 2.14 1.83 3.34 1.15 1.43 2.18 5.02 -43.32%
P/EPS 14.17 10.51 19.64 6.59 7.73 14.99 46.15 -54.45%
EY 7.05 9.51 5.09 15.17 12.94 6.67 2.17 119.20%
DY 2.75 1.48 0.00 5.85 7.14 0.03 0.00 -
P/NAPS 2.05 1.75 1.53 15.47 1.37 1.23 1.24 39.77%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 -
Price 3.52 5.55 5.35 4.08 3.72 3.08 2.68 -
P/RPS 1.15 1.88 4.08 1.14 1.58 2.35 4.77 -61.23%
P/EPS 7.62 10.80 23.99 6.56 8.56 16.14 43.86 -68.83%
EY 13.13 9.26 4.17 15.24 11.69 6.19 2.28 220.94%
DY 5.11 1.44 0.00 5.88 6.45 0.03 0.00 -
P/NAPS 1.10 1.80 1.86 15.40 1.51 1.32 1.18 -4.56%

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