[TONGHER] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 114.61%
YoY- 42.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 111,365 103,703 88,219 63,792 47,617 51,025 45,323 82.19%
PBT 27,041 22,704 28,521 14,799 7,261 3,589 6,963 147.27%
Tax -6,328 -5,138 -6,540 -3,348 -2,086 3,299 -2,092 109.29%
NP 20,713 17,566 21,981 11,451 5,175 6,888 4,871 162.70%
-
NP to SH 18,942 16,040 20,713 11,106 5,175 6,953 4,877 147.29%
-
Tax Rate 23.40% 22.63% 22.93% 22.62% 28.73% -91.92% 30.04% -
Total Cost 90,652 86,137 66,238 52,341 42,442 44,137 40,452 71.33%
-
Net Worth 243,782 169,859 208,913 199,514 193,109 196,719 169,340 27.52%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 13,587 68 - - 6,773 -
Div Payout % - - 65.60% 0.62% - - 138.89% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 243,782 169,859 208,913 199,514 193,109 196,719 169,340 27.52%
NOSH 84,941 84,929 84,924 85,628 84,697 84,792 84,670 0.21%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 18.60% 16.94% 24.92% 17.95% 10.87% 13.50% 10.75% -
ROE 7.77% 9.44% 9.91% 5.57% 2.68% 3.53% 2.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 131.11 122.10 103.88 74.50 56.22 60.18 53.53 81.80%
EPS 22.30 12.59 24.39 12.97 6.11 8.20 6.00 140.13%
DPS 0.00 0.00 16.00 0.08 0.00 0.00 8.00 -
NAPS 2.87 2.00 2.46 2.33 2.28 2.32 2.00 27.25%
Adjusted Per Share Value based on latest NOSH - 85,628
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 70.74 65.87 56.04 40.52 30.25 32.41 28.79 82.18%
EPS 12.03 10.19 13.16 7.05 3.29 4.42 3.10 147.15%
DPS 0.00 0.00 8.63 0.04 0.00 0.00 4.30 -
NAPS 1.5485 1.079 1.327 1.2673 1.2266 1.2496 1.0757 27.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.38 4.10 3.36 2.86 2.82 2.39 3.30 -
P/RPS 3.34 3.36 3.23 3.84 5.02 3.97 6.16 -33.53%
P/EPS 19.64 21.71 13.78 22.05 46.15 29.15 57.29 -51.04%
EY 5.09 4.61 7.26 4.53 2.17 3.43 1.75 103.89%
DY 0.00 0.00 4.76 0.03 0.00 0.00 2.42 -
P/NAPS 1.53 2.05 1.37 1.23 1.24 1.03 1.65 -4.91%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 -
Price 5.35 4.08 3.72 3.08 2.68 2.34 3.14 -
P/RPS 4.08 3.34 3.58 4.13 4.77 3.89 5.87 -21.55%
P/EPS 23.99 21.60 15.25 23.75 43.86 28.54 54.51 -42.17%
EY 4.17 4.63 6.56 4.21 2.28 3.50 1.83 73.25%
DY 0.00 0.00 4.30 0.03 0.00 0.00 2.55 -
P/NAPS 1.86 2.04 1.51 1.32 1.18 1.01 1.57 11.97%

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