[TONGHER] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -64.55%
YoY- -51.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 120,228 147,951 143,791 148,375 165,587 143,312 125,637 -2.89%
PBT 7,829 11,281 6,162 7,804 18,264 15,897 9,779 -13.79%
Tax -1,129 -1,723 2,168 -1,730 -3,041 1,662 -884 17.73%
NP 6,700 9,558 8,330 6,074 15,223 17,559 8,895 -17.22%
-
NP to SH 3,755 6,668 8,016 4,060 11,453 13,025 6,915 -33.46%
-
Tax Rate 14.42% 15.27% -35.18% 22.17% 16.65% -10.45% 9.04% -
Total Cost 113,528 138,393 135,461 142,301 150,364 125,753 116,742 -1.84%
-
Net Worth 303,190 324,526 254,583 314,363 306,685 303,025 294,259 2.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 27,888 - - - 10,185 - -
Div Payout % - 418.25% - - - 78.20% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 303,190 324,526 254,583 314,363 306,685 303,025 294,259 2.01%
NOSH 126,858 126,768 127,291 127,272 127,255 127,321 127,384 -0.27%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.57% 6.46% 5.79% 4.09% 9.19% 12.25% 7.08% -
ROE 1.24% 2.05% 3.15% 1.29% 3.73% 4.30% 2.35% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.77 116.71 112.96 116.58 130.12 112.56 98.63 -2.62%
EPS 2.96 5.26 6.30 3.19 9.00 10.23 5.43 -33.29%
DPS 0.00 22.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.39 2.56 2.00 2.47 2.41 2.38 2.31 2.29%
Adjusted Per Share Value based on latest NOSH - 127,272
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 76.37 93.98 91.34 94.25 105.18 91.03 79.80 -2.88%
EPS 2.39 4.24 5.09 2.58 7.27 8.27 4.39 -33.35%
DPS 0.00 17.72 0.00 0.00 0.00 6.47 0.00 -
NAPS 1.9259 2.0614 1.6171 1.9968 1.9481 1.9248 1.8691 2.01%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.09 2.39 1.96 1.90 2.40 2.55 2.60 -
P/RPS 2.21 2.05 1.74 1.63 1.84 2.27 2.64 -11.18%
P/EPS 70.61 45.44 31.12 59.56 26.67 24.93 47.90 29.55%
EY 1.42 2.20 3.21 1.68 3.75 4.01 2.09 -22.73%
DY 0.00 9.21 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 0.87 0.93 0.98 0.77 1.00 1.07 1.13 -16.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 29/11/11 22/08/11 30/05/11 28/02/11 -
Price 1.91 2.43 2.14 2.04 1.95 2.45 2.32 -
P/RPS 2.02 2.08 1.89 1.75 1.50 2.18 2.35 -9.60%
P/EPS 64.53 46.20 33.98 63.95 21.67 23.95 42.74 31.64%
EY 1.55 2.16 2.94 1.56 4.62 4.18 2.34 -24.03%
DY 0.00 9.05 0.00 0.00 0.00 3.27 0.00 -
P/NAPS 0.80 0.95 1.07 0.83 0.81 1.03 1.00 -13.83%

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