[TONGHER] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 507.02%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 63,560 58,880 53,917 48,468 44,891 64,278 95,399 -23.77%
PBT 10,015 5,679 7,927 3,923 381 1,994 -3,094 -
Tax -1,453 -938 -1,811 67 0 0 1,296 -
NP 8,562 4,741 6,116 3,990 381 1,994 -1,798 -
-
NP to SH 6,350 3,750 5,627 3,537 -869 116 -2,470 -
-
Tax Rate 14.51% 16.52% 22.85% -1.71% 0.00% 0.00% - -
Total Cost 54,998 54,139 47,801 44,478 44,510 62,284 97,197 -31.65%
-
Net Worth 284,347 284,438 254,797 274,817 272,201 282,266 277,556 1.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 6,377 - - - 6,444 - -
Div Payout % - 170.07% - - - 5,555.56% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 284,347 284,438 254,797 274,817 272,201 282,266 277,556 1.62%
NOSH 127,510 127,551 127,398 127,230 127,794 128,888 127,319 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.47% 8.05% 11.34% 8.23% 0.85% 3.10% -1.88% -
ROE 2.23% 1.32% 2.21% 1.29% -0.32% 0.04% -0.89% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.85 46.16 42.32 38.09 35.13 49.87 74.93 -23.84%
EPS 4.98 2.94 4.42 2.78 -0.68 0.09 -1.94 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.23 2.23 2.00 2.16 2.13 2.19 2.18 1.52%
Adjusted Per Share Value based on latest NOSH - 127,230
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 40.37 37.40 34.25 30.79 28.51 40.83 60.60 -23.78%
EPS 4.03 2.38 3.57 2.25 -0.55 0.07 -1.57 -
DPS 0.00 4.05 0.00 0.00 0.00 4.09 0.00 -
NAPS 1.8062 1.8068 1.6185 1.7456 1.729 1.793 1.763 1.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.72 1.93 1.72 1.81 1.95 1.79 2.00 -
P/RPS 3.45 4.18 4.06 4.75 5.55 3.59 2.67 18.68%
P/EPS 34.54 65.65 38.94 65.11 -286.76 1,988.89 -103.09 -
EY 2.90 1.52 2.57 1.54 -0.35 0.05 -0.97 -
DY 0.00 2.59 0.00 0.00 0.00 2.79 0.00 -
P/NAPS 0.77 0.87 0.86 0.84 0.92 0.82 0.92 -11.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 15/05/09 27/02/09 -
Price 1.92 1.75 1.70 1.69 1.99 1.96 2.00 -
P/RPS 3.85 3.79 4.02 4.44 5.67 3.93 2.67 27.71%
P/EPS 38.55 59.52 38.49 60.79 -292.65 2,177.78 -103.09 -
EY 2.59 1.68 2.60 1.64 -0.34 0.05 -0.97 -
DY 0.00 2.86 0.00 0.00 0.00 2.55 0.00 -
P/NAPS 0.86 0.78 0.85 0.78 0.93 0.89 0.92 -4.40%

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