[TONGHER] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -37.29%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 63,792 47,617 51,025 45,323 49,437 54,679 58,020 6.54%
PBT 14,799 7,261 3,589 6,963 10,824 13,972 11,380 19.19%
Tax -3,348 -2,086 3,299 -2,092 -3,053 -3,825 -1,069 114.50%
NP 11,451 5,175 6,888 4,871 7,771 10,147 10,311 7.26%
-
NP to SH 11,106 5,175 6,953 4,877 7,777 10,147 10,311 5.09%
-
Tax Rate 22.62% 28.73% -91.92% 30.04% 28.21% 27.38% 9.39% -
Total Cost 52,341 42,442 44,137 40,452 41,666 44,532 47,709 6.39%
-
Net Worth 199,514 193,109 196,719 169,340 181,603 180,972 170,744 10.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 68 - - 6,773 100 - - -
Div Payout % 0.62% - - 138.89% 1.30% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 199,514 193,109 196,719 169,340 181,603 180,972 170,744 10.97%
NOSH 85,628 84,697 84,792 84,670 84,075 83,014 82,885 2.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 17.95% 10.87% 13.50% 10.75% 15.72% 18.56% 17.77% -
ROE 5.57% 2.68% 3.53% 2.88% 4.28% 5.61% 6.04% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 74.50 56.22 60.18 53.53 58.80 65.87 70.00 4.25%
EPS 12.97 6.11 8.20 6.00 9.25 12.24 12.44 2.82%
DPS 0.08 0.00 0.00 8.00 0.12 0.00 0.00 -
NAPS 2.33 2.28 2.32 2.00 2.16 2.18 2.06 8.58%
Adjusted Per Share Value based on latest NOSH - 84,670
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.52 30.25 32.41 28.79 31.40 34.73 36.85 6.55%
EPS 7.05 3.29 4.42 3.10 4.94 6.45 6.55 5.04%
DPS 0.04 0.00 0.00 4.30 0.06 0.00 0.00 -
NAPS 1.2673 1.2266 1.2496 1.0757 1.1536 1.1495 1.0846 10.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.86 2.82 2.39 3.30 3.66 3.78 4.30 -
P/RPS 3.84 5.02 3.97 6.16 6.22 5.74 6.14 -26.93%
P/EPS 22.05 46.15 29.15 57.29 39.57 30.92 34.57 -25.96%
EY 4.53 2.17 3.43 1.75 2.53 3.23 2.89 35.04%
DY 0.03 0.00 0.00 2.42 0.03 0.00 0.00 -
P/NAPS 1.23 1.24 1.03 1.65 1.69 1.73 2.09 -29.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 -
Price 3.08 2.68 2.34 3.14 3.22 3.66 3.78 -
P/RPS 4.13 4.77 3.89 5.87 5.48 5.56 5.40 -16.40%
P/EPS 23.75 43.86 28.54 54.51 34.81 29.94 30.39 -15.19%
EY 4.21 2.28 3.50 1.83 2.87 3.34 3.29 17.91%
DY 0.03 0.00 0.00 2.55 0.04 0.00 0.00 -
P/NAPS 1.32 1.18 1.01 1.57 1.49 1.68 1.83 -19.61%

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