[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 37.44%
YoY- 201.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 457,274 308,899 143,312 344,279 218,642 122,441 58,880 291.67%
PBT 41,965 34,161 15,897 36,167 26,388 15,694 5,679 278.92%
Tax -3,109 -1,379 1,662 -4,421 -3,537 -2,391 -938 122.14%
NP 38,856 32,782 17,559 31,746 22,851 13,303 4,741 305.97%
-
NP to SH 28,538 24,478 13,025 25,387 18,472 10,101 3,750 286.41%
-
Tax Rate 7.41% 4.04% -10.45% 12.22% 13.40% 15.24% 16.52% -
Total Cost 418,418 276,117 125,753 312,533 195,791 109,138 54,139 290.41%
-
Net Worth 314,261 306,770 303,025 294,272 291,730 284,050 284,438 6.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 10,178 10,183 10,185 6,369 6,369 6,368 6,377 36.53%
Div Payout % 35.67% 41.60% 78.20% 25.09% 34.48% 63.05% 170.07% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 314,261 306,770 303,025 294,272 291,730 284,050 284,438 6.86%
NOSH 127,231 127,290 127,321 127,390 127,393 127,377 127,551 -0.16%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 8.50% 10.61% 12.25% 9.22% 10.45% 10.86% 8.05% -
ROE 9.08% 7.98% 4.30% 8.63% 6.33% 3.56% 1.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 359.40 242.67 112.56 270.25 171.63 96.12 46.16 292.34%
EPS 22.43 19.23 10.23 19.93 14.50 7.93 2.94 287.06%
DPS 8.00 8.00 8.00 5.00 5.00 5.00 5.00 36.75%
NAPS 2.47 2.41 2.38 2.31 2.29 2.23 2.23 7.04%
Adjusted Per Share Value based on latest NOSH - 127,384
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 290.46 196.21 91.03 218.69 138.88 77.77 37.40 291.68%
EPS 18.13 15.55 8.27 16.13 11.73 6.42 2.38 286.67%
DPS 6.47 6.47 6.47 4.05 4.05 4.05 4.05 36.61%
NAPS 1.9962 1.9486 1.9248 1.8692 1.8531 1.8043 1.8068 6.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.90 2.40 2.55 2.60 1.75 1.72 1.93 -
P/RPS 0.53 0.99 2.27 0.96 1.02 1.79 4.18 -74.72%
P/EPS 8.47 12.48 24.93 13.05 12.07 21.69 65.65 -74.43%
EY 11.81 8.01 4.01 7.66 8.29 4.61 1.52 291.79%
DY 4.21 3.33 3.14 1.92 2.86 2.91 2.59 38.20%
P/NAPS 0.77 1.00 1.07 1.13 0.76 0.77 0.87 -7.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 -
Price 2.04 1.95 2.45 2.32 2.32 1.92 1.75 -
P/RPS 0.57 0.80 2.18 0.86 1.35 2.00 3.79 -71.68%
P/EPS 9.09 10.14 23.95 11.64 16.00 24.21 59.52 -71.39%
EY 11.00 9.86 4.18 8.59 6.25 4.13 1.68 249.59%
DY 3.92 4.10 3.27 2.16 2.16 2.60 2.86 23.36%
P/NAPS 0.83 0.81 1.03 1.00 1.01 0.86 0.78 4.22%

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