[TONGHER] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 42.57%
YoY- -32.57%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 88,219 63,792 47,617 51,025 45,323 49,437 54,679 37.52%
PBT 28,521 14,799 7,261 3,589 6,963 10,824 13,972 60.84%
Tax -6,540 -3,348 -2,086 3,299 -2,092 -3,053 -3,825 42.94%
NP 21,981 11,451 5,175 6,888 4,871 7,771 10,147 67.34%
-
NP to SH 20,713 11,106 5,175 6,953 4,877 7,777 10,147 60.84%
-
Tax Rate 22.93% 22.62% 28.73% -91.92% 30.04% 28.21% 27.38% -
Total Cost 66,238 52,341 42,442 44,137 40,452 41,666 44,532 30.27%
-
Net Worth 208,913 199,514 193,109 196,719 169,340 181,603 180,972 10.03%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 13,587 68 - - 6,773 100 - -
Div Payout % 65.60% 0.62% - - 138.89% 1.30% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 208,913 199,514 193,109 196,719 169,340 181,603 180,972 10.03%
NOSH 84,924 85,628 84,697 84,792 84,670 84,075 83,014 1.52%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 24.92% 17.95% 10.87% 13.50% 10.75% 15.72% 18.56% -
ROE 9.91% 5.57% 2.68% 3.53% 2.88% 4.28% 5.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 103.88 74.50 56.22 60.18 53.53 58.80 65.87 35.44%
EPS 24.39 12.97 6.11 8.20 6.00 9.25 12.24 58.28%
DPS 16.00 0.08 0.00 0.00 8.00 0.12 0.00 -
NAPS 2.46 2.33 2.28 2.32 2.00 2.16 2.18 8.38%
Adjusted Per Share Value based on latest NOSH - 84,792
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 56.04 40.52 30.25 32.41 28.79 31.40 34.73 37.53%
EPS 13.16 7.05 3.29 4.42 3.10 4.94 6.45 60.79%
DPS 8.63 0.04 0.00 0.00 4.30 0.06 0.00 -
NAPS 1.327 1.2673 1.2266 1.2496 1.0757 1.1536 1.1495 10.03%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.36 2.86 2.82 2.39 3.30 3.66 3.78 -
P/RPS 3.23 3.84 5.02 3.97 6.16 6.22 5.74 -31.81%
P/EPS 13.78 22.05 46.15 29.15 57.29 39.57 30.92 -41.62%
EY 7.26 4.53 2.17 3.43 1.75 2.53 3.23 71.50%
DY 4.76 0.03 0.00 0.00 2.42 0.03 0.00 -
P/NAPS 1.37 1.23 1.24 1.03 1.65 1.69 1.73 -14.39%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 -
Price 3.72 3.08 2.68 2.34 3.14 3.22 3.66 -
P/RPS 3.58 4.13 4.77 3.89 5.87 5.48 5.56 -25.41%
P/EPS 15.25 23.75 43.86 28.54 54.51 34.81 29.94 -36.19%
EY 6.56 4.21 2.28 3.50 1.83 2.87 3.34 56.76%
DY 4.30 0.03 0.00 0.00 2.55 0.04 0.00 -
P/NAPS 1.51 1.32 1.18 1.01 1.57 1.49 1.68 -6.85%

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