[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -64.14%
YoY- 266.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 487,670 389,986 250,874 111,365 304,062 199,628 111,409 166.87%
PBT 92,634 84,520 62,932 27,041 73,107 50,581 22,060 159.60%
Tax -19,417 -19,363 -14,711 -6,328 -17,075 -11,974 -5,434 133.18%
NP 73,217 65,157 48,221 20,713 56,032 38,607 16,626 167.94%
-
NP to SH 65,038 58,886 43,654 18,942 52,817 36,918 16,205 151.91%
-
Tax Rate 20.96% 22.91% 23.38% 23.40% 23.36% 23.67% 24.63% -
Total Cost 414,453 324,829 202,653 90,652 248,030 161,021 94,783 166.68%
-
Net Worth 276,541 406,505 262,535 243,782 22,506 208,921 197,891 24.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 22,938 22,937 6,797 - 20,382 20,382 67 4742.13%
Div Payout % 35.27% 38.95% 15.57% - 38.59% 55.21% 0.42% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 276,541 406,505 262,535 243,782 22,506 208,921 197,891 24.91%
NOSH 127,438 127,431 84,963 84,941 84,928 84,927 84,931 30.96%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 15.01% 16.71% 19.22% 18.60% 18.43% 19.34% 14.92% -
ROE 23.52% 14.49% 16.63% 7.77% 234.68% 17.67% 8.19% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 382.67 306.04 295.27 131.11 358.02 235.06 131.17 103.77%
EPS 51.04 46.21 51.38 22.30 41.46 43.47 19.08 92.35%
DPS 18.00 18.00 8.00 0.00 24.00 24.00 0.08 3563.00%
NAPS 2.17 3.19 3.09 2.87 0.265 2.46 2.33 -4.61%
Adjusted Per Share Value based on latest NOSH - 84,941
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 309.77 247.72 159.36 70.74 193.14 126.80 70.77 166.86%
EPS 41.31 37.40 27.73 12.03 33.55 23.45 10.29 151.95%
DPS 14.57 14.57 4.32 0.00 12.95 12.95 0.04 4945.84%
NAPS 1.7566 2.5821 1.6676 1.5485 0.143 1.3271 1.257 24.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.14 6.55 5.40 4.38 4.10 3.36 2.86 -
P/RPS 0.82 2.14 1.83 3.34 1.15 1.43 2.18 -47.79%
P/EPS 6.15 14.17 10.51 19.64 6.59 7.73 14.99 -44.69%
EY 16.25 7.05 9.51 5.09 15.17 12.94 6.67 80.76%
DY 5.73 2.75 1.48 0.00 5.85 7.14 0.03 3184.98%
P/NAPS 1.45 2.05 1.75 1.53 15.47 1.37 1.23 11.56%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 -
Price 2.79 3.52 5.55 5.35 4.08 3.72 3.08 -
P/RPS 0.73 1.15 1.88 4.08 1.14 1.58 2.35 -54.03%
P/EPS 5.47 7.62 10.80 23.99 6.56 8.56 16.14 -51.29%
EY 18.29 13.13 9.26 4.17 15.24 11.69 6.19 105.50%
DY 6.45 5.11 1.44 0.00 5.88 6.45 0.03 3453.94%
P/NAPS 1.29 1.10 1.80 1.86 15.40 1.51 1.32 -1.51%

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