[TONGHER] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 69.33%
YoY- 830.73%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 143,312 125,637 96,201 63,560 58,880 53,917 48,468 106.14%
PBT 15,897 9,779 10,694 10,015 5,679 7,927 3,923 154.39%
Tax 1,662 -884 -1,146 -1,453 -938 -1,811 67 752.22%
NP 17,559 8,895 9,548 8,562 4,741 6,116 3,990 168.78%
-
NP to SH 13,025 6,915 8,371 6,350 3,750 5,627 3,537 138.65%
-
Tax Rate -10.45% 9.04% 10.72% 14.51% 16.52% 22.85% -1.71% -
Total Cost 125,753 116,742 86,653 54,998 54,139 47,801 44,478 100.07%
-
Net Worth 303,025 294,259 291,774 284,347 284,438 254,797 274,817 6.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,185 - - - 6,377 - - -
Div Payout % 78.20% - - - 170.07% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 303,025 294,259 291,774 284,347 284,438 254,797 274,817 6.73%
NOSH 127,321 127,384 127,412 127,510 127,551 127,398 127,230 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.25% 7.08% 9.93% 13.47% 8.05% 11.34% 8.23% -
ROE 4.30% 2.35% 2.87% 2.23% 1.32% 2.21% 1.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.56 98.63 75.50 49.85 46.16 42.32 38.09 106.06%
EPS 10.23 5.43 6.57 4.98 2.94 4.42 2.78 138.54%
DPS 8.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.38 2.31 2.29 2.23 2.23 2.00 2.16 6.68%
Adjusted Per Share Value based on latest NOSH - 127,510
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 91.03 79.80 61.11 40.37 37.40 34.25 30.79 106.12%
EPS 8.27 4.39 5.32 4.03 2.38 3.57 2.25 138.35%
DPS 6.47 0.00 0.00 0.00 4.05 0.00 0.00 -
NAPS 1.9248 1.8691 1.8534 1.8062 1.8068 1.6185 1.7456 6.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.55 2.60 1.75 1.72 1.93 1.72 1.81 -
P/RPS 2.27 2.64 2.32 3.45 4.18 4.06 4.75 -38.90%
P/EPS 24.93 47.90 26.64 34.54 65.65 38.94 65.11 -47.30%
EY 4.01 2.09 3.75 2.90 1.52 2.57 1.54 89.38%
DY 3.14 0.00 0.00 0.00 2.59 0.00 0.00 -
P/NAPS 1.07 1.13 0.76 0.77 0.87 0.86 0.84 17.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 -
Price 2.45 2.32 2.32 1.92 1.75 1.70 1.69 -
P/RPS 2.18 2.35 3.07 3.85 3.79 4.02 4.44 -37.78%
P/EPS 23.95 42.74 35.31 38.55 59.52 38.49 60.79 -46.28%
EY 4.18 2.34 2.83 2.59 1.68 2.60 1.64 86.69%
DY 3.27 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 1.03 1.00 1.01 0.86 0.78 0.85 0.78 20.38%

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