[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -99.37%
YoY- -97.39%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 211,554 157,637 109,169 64,278 401,243 305,844 202,588 2.92%
PBT 14,224 6,297 2,375 1,994 28,254 31,348 21,171 -23.23%
Tax -1,744 67 0 0 -6,518 -7,815 -4,683 -48.14%
NP 12,480 6,364 2,375 1,994 21,736 23,533 16,488 -16.90%
-
NP to SH 8,411 2,784 -753 116 18,318 20,788 14,565 -30.58%
-
Tax Rate 12.26% -1.06% 0.00% 0.00% 23.07% 24.93% 22.12% -
Total Cost 199,074 151,273 106,794 62,284 379,507 282,311 186,100 4.58%
-
Net Worth 280,084 274,586 271,845 282,266 277,699 280,402 273,969 1.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,365 6,356 6,381 6,444 20,381 20,392 20,388 -53.88%
Div Payout % 75.68% 228.31% 0.00% 5,555.56% 111.27% 98.10% 139.98% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 280,084 274,586 271,845 282,266 277,699 280,402 273,969 1.47%
NOSH 127,311 127,123 127,627 128,888 127,385 127,455 127,427 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.90% 4.04% 2.18% 3.10% 5.42% 7.69% 8.14% -
ROE 3.00% 1.01% -0.28% 0.04% 6.60% 7.41% 5.32% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 166.17 124.00 85.54 49.87 314.98 239.96 158.98 2.98%
EPS 6.60 2.18 -0.59 0.09 14.38 16.31 11.43 -30.58%
DPS 5.00 5.00 5.00 5.00 16.00 16.00 16.00 -53.85%
NAPS 2.20 2.16 2.13 2.19 2.18 2.20 2.15 1.54%
Adjusted Per Share Value based on latest NOSH - 128,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.38 100.13 69.34 40.83 254.87 194.27 128.68 2.92%
EPS 5.34 1.77 -0.48 0.07 11.64 13.20 9.25 -30.59%
DPS 4.04 4.04 4.05 4.09 12.95 12.95 12.95 -53.90%
NAPS 1.7791 1.7442 1.7268 1.793 1.764 1.7811 1.7403 1.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.72 1.81 1.95 1.79 2.00 2.26 2.48 -
P/RPS 1.04 1.46 2.28 3.59 0.63 0.94 1.56 -23.62%
P/EPS 26.03 82.65 -330.51 1,988.89 13.91 13.86 21.70 12.85%
EY 3.84 1.21 -0.30 0.05 7.19 7.22 4.61 -11.44%
DY 2.91 2.76 2.56 2.79 8.00 7.08 6.45 -41.09%
P/NAPS 0.78 0.84 0.92 0.82 0.92 1.03 1.15 -22.74%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 -
Price 1.70 1.69 1.99 1.96 2.00 1.68 2.46 -
P/RPS 1.02 1.36 2.33 3.93 0.63 0.70 1.55 -24.28%
P/EPS 25.73 77.17 -337.29 2,177.78 13.91 10.30 21.52 12.61%
EY 3.89 1.30 -0.30 0.05 7.19 9.71 4.65 -11.18%
DY 2.94 2.96 2.51 2.55 8.00 9.52 6.50 -40.99%
P/NAPS 0.77 0.78 0.93 0.89 0.92 0.76 1.14 -22.96%

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