[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -48.69%
YoY- 247.33%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 601,065 457,274 308,899 143,312 344,279 218,642 122,441 188.00%
PBT 48,127 41,965 34,161 15,897 36,167 26,388 15,694 110.64%
Tax -941 -3,109 -1,379 1,662 -4,421 -3,537 -2,391 -46.20%
NP 47,186 38,856 32,782 17,559 31,746 22,851 13,303 132.04%
-
NP to SH 36,554 28,538 24,478 13,025 25,387 18,472 10,101 135.15%
-
Tax Rate 1.96% 7.41% 4.04% -10.45% 12.22% 13.40% 15.24% -
Total Cost 553,879 418,418 276,117 125,753 312,533 195,791 109,138 194.44%
-
Net Worth 321,930 314,261 306,770 303,025 294,272 291,730 284,050 8.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 10,179 10,178 10,183 10,185 6,369 6,369 6,368 36.59%
Div Payout % 27.85% 35.67% 41.60% 78.20% 25.09% 34.48% 63.05% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 321,930 314,261 306,770 303,025 294,272 291,730 284,050 8.67%
NOSH 127,245 127,231 127,290 127,321 127,390 127,393 127,377 -0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.85% 8.50% 10.61% 12.25% 9.22% 10.45% 10.86% -
ROE 11.35% 9.08% 7.98% 4.30% 8.63% 6.33% 3.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 472.37 359.40 242.67 112.56 270.25 171.63 96.12 188.21%
EPS 28.73 22.43 19.23 10.23 19.93 14.50 7.93 135.33%
DPS 8.00 8.00 8.00 8.00 5.00 5.00 5.00 36.68%
NAPS 2.53 2.47 2.41 2.38 2.31 2.29 2.23 8.75%
Adjusted Per Share Value based on latest NOSH - 127,321
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 381.80 290.46 196.21 91.03 218.69 138.88 77.77 188.02%
EPS 23.22 18.13 15.55 8.27 16.13 11.73 6.42 135.07%
DPS 6.47 6.47 6.47 6.47 4.05 4.05 4.05 36.54%
NAPS 2.0449 1.9962 1.9486 1.9248 1.8692 1.8531 1.8043 8.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.96 1.90 2.40 2.55 2.60 1.75 1.72 -
P/RPS 0.41 0.53 0.99 2.27 0.96 1.02 1.79 -62.46%
P/EPS 6.82 8.47 12.48 24.93 13.05 12.07 21.69 -53.66%
EY 14.66 11.81 8.01 4.01 7.66 8.29 4.61 115.79%
DY 4.08 4.21 3.33 3.14 1.92 2.86 2.91 25.19%
P/NAPS 0.77 0.77 1.00 1.07 1.13 0.76 0.77 0.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 -
Price 2.14 2.04 1.95 2.45 2.32 2.32 1.92 -
P/RPS 0.45 0.57 0.80 2.18 0.86 1.35 2.00 -62.90%
P/EPS 7.45 9.09 10.14 23.95 11.64 16.00 24.21 -54.32%
EY 13.42 11.00 9.86 4.18 8.59 6.25 4.13 118.91%
DY 3.74 3.92 4.10 3.27 2.16 2.16 2.60 27.34%
P/NAPS 0.85 0.83 0.81 1.03 1.00 1.01 0.86 -0.77%

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