[TONGHER] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -25.57%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 103,703 88,219 63,792 47,617 51,025 45,323 49,437 63.64%
PBT 22,704 28,521 14,799 7,261 3,589 6,963 10,824 63.64%
Tax -5,138 -6,540 -3,348 -2,086 3,299 -2,092 -3,053 41.35%
NP 17,566 21,981 11,451 5,175 6,888 4,871 7,771 71.98%
-
NP to SH 16,040 20,713 11,106 5,175 6,953 4,877 7,777 61.81%
-
Tax Rate 22.63% 22.93% 22.62% 28.73% -91.92% 30.04% 28.21% -
Total Cost 86,137 66,238 52,341 42,442 44,137 40,452 41,666 62.06%
-
Net Worth 169,859 208,913 199,514 193,109 196,719 169,340 181,603 -4.34%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 13,587 68 - - 6,773 100 -
Div Payout % - 65.60% 0.62% - - 138.89% 1.30% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 169,859 208,913 199,514 193,109 196,719 169,340 181,603 -4.34%
NOSH 84,929 84,924 85,628 84,697 84,792 84,670 84,075 0.67%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.94% 24.92% 17.95% 10.87% 13.50% 10.75% 15.72% -
ROE 9.44% 9.91% 5.57% 2.68% 3.53% 2.88% 4.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 122.10 103.88 74.50 56.22 60.18 53.53 58.80 62.54%
EPS 12.59 24.39 12.97 6.11 8.20 6.00 9.25 22.74%
DPS 0.00 16.00 0.08 0.00 0.00 8.00 0.12 -
NAPS 2.00 2.46 2.33 2.28 2.32 2.00 2.16 -4.98%
Adjusted Per Share Value based on latest NOSH - 84,697
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.87 56.04 40.52 30.25 32.41 28.79 31.40 63.65%
EPS 10.19 13.16 7.05 3.29 4.42 3.10 4.94 61.82%
DPS 0.00 8.63 0.04 0.00 0.00 4.30 0.06 -
NAPS 1.079 1.327 1.2673 1.2266 1.2496 1.0757 1.1536 -4.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.10 3.36 2.86 2.82 2.39 3.30 3.66 -
P/RPS 3.36 3.23 3.84 5.02 3.97 6.16 6.22 -33.59%
P/EPS 21.71 13.78 22.05 46.15 29.15 57.29 39.57 -32.90%
EY 4.61 7.26 4.53 2.17 3.43 1.75 2.53 49.02%
DY 0.00 4.76 0.03 0.00 0.00 2.42 0.03 -
P/NAPS 2.05 1.37 1.23 1.24 1.03 1.65 1.69 13.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 -
Price 4.08 3.72 3.08 2.68 2.34 3.14 3.22 -
P/RPS 3.34 3.58 4.13 4.77 3.89 5.87 5.48 -28.04%
P/EPS 21.60 15.25 23.75 43.86 28.54 54.51 34.81 -27.18%
EY 4.63 6.56 4.21 2.28 3.50 1.83 2.87 37.43%
DY 0.00 4.30 0.03 0.00 0.00 2.55 0.04 -
P/NAPS 2.04 1.51 1.32 1.18 1.01 1.57 1.49 23.22%

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