[TONGHER] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 31.83%
YoY- 136.67%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 165,587 143,312 125,637 96,201 63,560 58,880 53,917 111.71%
PBT 18,264 15,897 9,779 10,694 10,015 5,679 7,927 74.71%
Tax -3,041 1,662 -884 -1,146 -1,453 -938 -1,811 41.40%
NP 15,223 17,559 8,895 9,548 8,562 4,741 6,116 83.97%
-
NP to SH 11,453 13,025 6,915 8,371 6,350 3,750 5,627 60.81%
-
Tax Rate 16.65% -10.45% 9.04% 10.72% 14.51% 16.52% 22.85% -
Total Cost 150,364 125,753 116,742 86,653 54,998 54,139 47,801 115.13%
-
Net Worth 306,685 303,025 294,259 291,774 284,347 284,438 254,797 13.19%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 10,185 - - - 6,377 - -
Div Payout % - 78.20% - - - 170.07% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 306,685 303,025 294,259 291,774 284,347 284,438 254,797 13.19%
NOSH 127,255 127,321 127,384 127,412 127,510 127,551 127,398 -0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.19% 12.25% 7.08% 9.93% 13.47% 8.05% 11.34% -
ROE 3.73% 4.30% 2.35% 2.87% 2.23% 1.32% 2.21% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 130.12 112.56 98.63 75.50 49.85 46.16 42.32 111.88%
EPS 9.00 10.23 5.43 6.57 4.98 2.94 4.42 60.85%
DPS 0.00 8.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.41 2.38 2.31 2.29 2.23 2.23 2.00 13.27%
Adjusted Per Share Value based on latest NOSH - 127,412
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 105.18 91.03 79.80 61.11 40.37 37.40 34.25 111.70%
EPS 7.27 8.27 4.39 5.32 4.03 2.38 3.57 60.87%
DPS 0.00 6.47 0.00 0.00 0.00 4.05 0.00 -
NAPS 1.9481 1.9248 1.8691 1.8534 1.8062 1.8068 1.6185 13.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.40 2.55 2.60 1.75 1.72 1.93 1.72 -
P/RPS 1.84 2.27 2.64 2.32 3.45 4.18 4.06 -41.08%
P/EPS 26.67 24.93 47.90 26.64 34.54 65.65 38.94 -22.35%
EY 3.75 4.01 2.09 3.75 2.90 1.52 2.57 28.73%
DY 0.00 3.14 0.00 0.00 0.00 2.59 0.00 -
P/NAPS 1.00 1.07 1.13 0.76 0.77 0.87 0.86 10.60%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 -
Price 1.95 2.45 2.32 2.32 1.92 1.75 1.70 -
P/RPS 1.50 2.18 2.35 3.07 3.85 3.79 4.02 -48.26%
P/EPS 21.67 23.95 42.74 35.31 38.55 59.52 38.49 -31.88%
EY 4.62 4.18 2.34 2.83 2.59 1.68 2.60 46.85%
DY 0.00 3.27 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.81 1.03 1.00 1.01 0.86 0.78 0.85 -3.17%

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