[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -55.42%
YoY- 3132.76%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 344,279 218,642 122,441 58,880 211,554 157,637 109,169 114.60%
PBT 36,167 26,388 15,694 5,679 14,224 6,297 2,375 511.33%
Tax -4,421 -3,537 -2,391 -938 -1,744 67 0 -
NP 31,746 22,851 13,303 4,741 12,480 6,364 2,375 460.57%
-
NP to SH 25,387 18,472 10,101 3,750 8,411 2,784 -753 -
-
Tax Rate 12.22% 13.40% 15.24% 16.52% 12.26% -1.06% 0.00% -
Total Cost 312,533 195,791 109,138 54,139 199,074 151,273 106,794 104.19%
-
Net Worth 294,272 291,730 284,050 284,438 280,084 274,586 271,845 5.41%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,369 6,369 6,368 6,377 6,365 6,356 6,381 -0.12%
Div Payout % 25.09% 34.48% 63.05% 170.07% 75.68% 228.31% 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 294,272 291,730 284,050 284,438 280,084 274,586 271,845 5.41%
NOSH 127,390 127,393 127,377 127,551 127,311 127,123 127,627 -0.12%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.22% 10.45% 10.86% 8.05% 5.90% 4.04% 2.18% -
ROE 8.63% 6.33% 3.56% 1.32% 3.00% 1.01% -0.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 270.25 171.63 96.12 46.16 166.17 124.00 85.54 114.85%
EPS 19.93 14.50 7.93 2.94 6.60 2.18 -0.59 -
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.31 2.29 2.23 2.23 2.20 2.16 2.13 5.54%
Adjusted Per Share Value based on latest NOSH - 127,551
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 218.69 138.88 77.77 37.40 134.38 100.13 69.34 114.61%
EPS 16.13 11.73 6.42 2.38 5.34 1.77 -0.48 -
DPS 4.05 4.05 4.05 4.05 4.04 4.04 4.05 0.00%
NAPS 1.8692 1.8531 1.8043 1.8068 1.7791 1.7442 1.7268 5.40%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.60 1.75 1.72 1.93 1.72 1.81 1.95 -
P/RPS 0.96 1.02 1.79 4.18 1.04 1.46 2.28 -43.73%
P/EPS 13.05 12.07 21.69 65.65 26.03 82.65 -330.51 -
EY 7.66 8.29 4.61 1.52 3.84 1.21 -0.30 -
DY 1.92 2.86 2.91 2.59 2.91 2.76 2.56 -17.40%
P/NAPS 1.13 0.76 0.77 0.87 0.78 0.84 0.92 14.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 -
Price 2.32 2.32 1.92 1.75 1.70 1.69 1.99 -
P/RPS 0.86 1.35 2.00 3.79 1.02 1.36 2.33 -48.45%
P/EPS 11.64 16.00 24.21 59.52 25.73 77.17 -337.29 -
EY 8.59 6.25 4.13 1.68 3.89 1.30 -0.30 -
DY 2.16 2.16 2.60 2.86 2.94 2.96 2.51 -9.50%
P/NAPS 1.00 1.01 0.86 0.78 0.77 0.78 0.93 4.94%

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