[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -11.88%
YoY- -71.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 157,637 109,169 64,278 401,243 305,844 202,588 99,637 35.73%
PBT 6,297 2,375 1,994 28,254 31,348 21,171 6,222 0.80%
Tax 67 0 0 -6,518 -7,815 -4,683 -1,460 -
NP 6,364 2,375 1,994 21,736 23,533 16,488 4,762 21.30%
-
NP to SH 2,784 -753 116 18,318 20,788 14,565 4,444 -26.76%
-
Tax Rate -1.06% 0.00% 0.00% 23.07% 24.93% 22.12% 23.47% -
Total Cost 151,273 106,794 62,284 379,507 282,311 186,100 94,875 36.44%
-
Net Worth 274,586 271,845 282,266 277,699 280,402 273,969 281,410 -1.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,356 6,381 6,444 20,381 20,392 20,388 20,373 -53.96%
Div Payout % 228.31% 0.00% 5,555.56% 111.27% 98.10% 139.98% 458.45% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 274,586 271,845 282,266 277,699 280,402 273,969 281,410 -1.62%
NOSH 127,123 127,627 128,888 127,385 127,455 127,427 127,335 -0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.04% 2.18% 3.10% 5.42% 7.69% 8.14% 4.78% -
ROE 1.01% -0.28% 0.04% 6.60% 7.41% 5.32% 1.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 124.00 85.54 49.87 314.98 239.96 158.98 78.25 35.88%
EPS 2.18 -0.59 0.09 14.38 16.31 11.43 3.49 -26.90%
DPS 5.00 5.00 5.00 16.00 16.00 16.00 16.00 -53.91%
NAPS 2.16 2.13 2.19 2.18 2.20 2.15 2.21 -1.51%
Adjusted Per Share Value based on latest NOSH - 127,319
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 100.13 69.34 40.83 254.87 194.27 128.68 63.29 35.73%
EPS 1.77 -0.48 0.07 11.64 13.20 9.25 2.82 -26.67%
DPS 4.04 4.05 4.09 12.95 12.95 12.95 12.94 -53.94%
NAPS 1.7442 1.7268 1.793 1.764 1.7811 1.7403 1.7875 -1.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.81 1.95 1.79 2.00 2.26 2.48 2.79 -
P/RPS 1.46 2.28 3.59 0.63 0.94 1.56 3.57 -44.87%
P/EPS 82.65 -330.51 1,988.89 13.91 13.86 21.70 79.94 2.24%
EY 1.21 -0.30 0.05 7.19 7.22 4.61 1.25 -2.14%
DY 2.76 2.56 2.79 8.00 7.08 6.45 5.73 -38.52%
P/NAPS 0.84 0.92 0.82 0.92 1.03 1.15 1.26 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 -
Price 1.69 1.99 1.96 2.00 1.68 2.46 3.34 -
P/RPS 1.36 2.33 3.93 0.63 0.70 1.55 4.27 -53.32%
P/EPS 77.17 -337.29 2,177.78 13.91 10.30 21.52 95.70 -13.35%
EY 1.30 -0.30 0.05 7.19 9.71 4.65 1.04 16.02%
DY 2.96 2.51 2.55 8.00 9.52 6.50 4.79 -27.42%
P/NAPS 0.78 0.93 0.89 0.92 0.76 1.14 1.51 -35.59%

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