[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -93.17%
YoY- -76.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,243 305,844 202,588 99,637 487,670 389,986 250,874 36.56%
PBT 28,254 31,348 21,171 6,222 92,634 84,520 62,932 -41.22%
Tax -6,518 -7,815 -4,683 -1,460 -19,417 -19,363 -14,711 -41.73%
NP 21,736 23,533 16,488 4,762 73,217 65,157 48,221 -41.06%
-
NP to SH 18,318 20,788 14,565 4,444 65,038 58,886 43,654 -43.80%
-
Tax Rate 23.07% 24.93% 22.12% 23.47% 20.96% 22.91% 23.38% -
Total Cost 379,507 282,311 186,100 94,875 414,453 324,829 202,653 51.64%
-
Net Worth 277,699 280,402 273,969 281,410 276,541 406,505 262,535 3.79%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,381 20,392 20,388 20,373 22,938 22,937 6,797 107.24%
Div Payout % 111.27% 98.10% 139.98% 458.45% 35.27% 38.95% 15.57% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 277,699 280,402 273,969 281,410 276,541 406,505 262,535 3.79%
NOSH 127,385 127,455 127,427 127,335 127,438 127,431 84,963 30.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.42% 7.69% 8.14% 4.78% 15.01% 16.71% 19.22% -
ROE 6.60% 7.41% 5.32% 1.58% 23.52% 14.49% 16.63% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 314.98 239.96 158.98 78.25 382.67 306.04 295.27 4.38%
EPS 14.38 16.31 11.43 3.49 51.04 46.21 51.38 -57.04%
DPS 16.00 16.00 16.00 16.00 18.00 18.00 8.00 58.40%
NAPS 2.18 2.20 2.15 2.21 2.17 3.19 3.09 -20.66%
Adjusted Per Share Value based on latest NOSH - 127,335
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 254.87 194.27 128.68 63.29 309.77 247.72 159.36 36.56%
EPS 11.64 13.20 9.25 2.82 41.31 37.40 27.73 -43.79%
DPS 12.95 12.95 12.95 12.94 14.57 14.57 4.32 107.21%
NAPS 1.764 1.7811 1.7403 1.7875 1.7566 2.5821 1.6676 3.79%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.00 2.26 2.48 2.79 3.14 6.55 5.40 -
P/RPS 0.63 0.94 1.56 3.57 0.82 2.14 1.83 -50.72%
P/EPS 13.91 13.86 21.70 79.94 6.15 14.17 10.51 20.44%
EY 7.19 7.22 4.61 1.25 16.25 7.05 9.51 -16.93%
DY 8.00 7.08 6.45 5.73 5.73 2.75 1.48 206.43%
P/NAPS 0.92 1.03 1.15 1.26 1.45 2.05 1.75 -34.73%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 -
Price 2.00 1.68 2.46 3.34 2.79 3.52 5.55 -
P/RPS 0.63 0.70 1.55 4.27 0.73 1.15 1.88 -51.59%
P/EPS 13.91 10.30 21.52 95.70 5.47 7.62 10.80 18.28%
EY 7.19 9.71 4.65 1.04 18.29 13.13 9.26 -15.45%
DY 8.00 9.52 6.50 4.79 6.45 5.11 1.44 212.05%
P/NAPS 0.92 0.76 1.14 1.51 1.29 1.10 1.80 -35.94%

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