[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 202.12%
YoY- -54.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 218,642 122,441 58,880 211,554 157,637 109,169 64,278 126.00%
PBT 26,388 15,694 5,679 14,224 6,297 2,375 1,994 458.60%
Tax -3,537 -2,391 -938 -1,744 67 0 0 -
NP 22,851 13,303 4,741 12,480 6,364 2,375 1,994 407.54%
-
NP to SH 18,472 10,101 3,750 8,411 2,784 -753 116 2828.85%
-
Tax Rate 13.40% 15.24% 16.52% 12.26% -1.06% 0.00% 0.00% -
Total Cost 195,791 109,138 54,139 199,074 151,273 106,794 62,284 114.44%
-
Net Worth 291,730 284,050 284,438 280,084 274,586 271,845 282,266 2.22%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,369 6,368 6,377 6,365 6,356 6,381 6,444 -0.77%
Div Payout % 34.48% 63.05% 170.07% 75.68% 228.31% 0.00% 5,555.56% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,730 284,050 284,438 280,084 274,586 271,845 282,266 2.22%
NOSH 127,393 127,377 127,551 127,311 127,123 127,627 128,888 -0.77%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.45% 10.86% 8.05% 5.90% 4.04% 2.18% 3.10% -
ROE 6.33% 3.56% 1.32% 3.00% 1.01% -0.28% 0.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 171.63 96.12 46.16 166.17 124.00 85.54 49.87 127.77%
EPS 14.50 7.93 2.94 6.60 2.18 -0.59 0.09 2851.71%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.29 2.23 2.23 2.20 2.16 2.13 2.19 3.01%
Adjusted Per Share Value based on latest NOSH - 127,398
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 138.88 77.77 37.40 134.38 100.13 69.34 40.83 126.00%
EPS 11.73 6.42 2.38 5.34 1.77 -0.48 0.07 2930.03%
DPS 4.05 4.05 4.05 4.04 4.04 4.05 4.09 -0.65%
NAPS 1.8531 1.8043 1.8068 1.7791 1.7442 1.7268 1.793 2.22%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.75 1.72 1.93 1.72 1.81 1.95 1.79 -
P/RPS 1.02 1.79 4.18 1.04 1.46 2.28 3.59 -56.74%
P/EPS 12.07 21.69 65.65 26.03 82.65 -330.51 1,988.89 -96.66%
EY 8.29 4.61 1.52 3.84 1.21 -0.30 0.05 2908.65%
DY 2.86 2.91 2.59 2.91 2.76 2.56 2.79 1.66%
P/NAPS 0.76 0.77 0.87 0.78 0.84 0.92 0.82 -4.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 15/05/09 -
Price 2.32 1.92 1.75 1.70 1.69 1.99 1.96 -
P/RPS 1.35 2.00 3.79 1.02 1.36 2.33 3.93 -50.91%
P/EPS 16.00 24.21 59.52 25.73 77.17 -337.29 2,177.78 -96.20%
EY 6.25 4.13 1.68 3.89 1.30 -0.30 0.05 2392.66%
DY 2.16 2.60 2.86 2.94 2.96 2.51 2.55 -10.46%
P/NAPS 1.01 0.86 0.78 0.77 0.78 0.93 0.89 8.78%

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