[TONGHER] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 18.09%
YoY- 266.03%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 97,684 139,112 139,509 111,365 103,703 88,219 63,792 32.74%
PBT 8,114 21,587 35,892 27,041 22,704 28,521 14,799 -32.93%
Tax -54 -4,652 -8,382 -6,328 -5,138 -6,540 -3,348 -93.56%
NP 8,060 16,935 27,510 20,713 17,566 21,981 11,451 -20.82%
-
NP to SH 6,152 15,232 24,712 18,942 16,040 20,713 11,106 -32.47%
-
Tax Rate 0.67% 21.55% 23.35% 23.40% 22.63% 22.93% 22.62% -
Total Cost 89,624 122,177 111,999 90,652 86,137 66,238 52,341 42.98%
-
Net Worth 27,668 406,611 262,495 243,782 169,859 208,913 199,514 -73.11%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 12,746 - - - 13,587 68 -
Div Payout % - 83.68% - - - 65.60% 0.62% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 27,668 406,611 262,495 243,782 169,859 208,913 199,514 -73.11%
NOSH 127,505 127,464 84,950 84,941 84,929 84,924 85,628 30.30%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.25% 12.17% 19.72% 18.60% 16.94% 24.92% 17.95% -
ROE 22.23% 3.75% 9.41% 7.77% 9.44% 9.91% 5.57% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 76.61 109.14 164.22 131.11 122.10 103.88 74.50 1.87%
EPS 4.83 11.95 29.09 22.30 12.59 24.39 12.97 -48.14%
DPS 0.00 10.00 0.00 0.00 0.00 16.00 0.08 -
NAPS 0.217 3.19 3.09 2.87 2.00 2.46 2.33 -79.36%
Adjusted Per Share Value based on latest NOSH - 84,941
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 62.05 88.36 88.62 70.74 65.87 56.04 40.52 32.75%
EPS 3.91 9.68 15.70 12.03 10.19 13.16 7.05 -32.42%
DPS 0.00 8.10 0.00 0.00 0.00 8.63 0.04 -
NAPS 0.1758 2.5828 1.6674 1.5485 1.079 1.327 1.2673 -73.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.14 6.55 5.40 4.38 4.10 3.36 2.86 -
P/RPS 4.10 6.00 3.29 3.34 3.36 3.23 3.84 4.45%
P/EPS 65.08 54.81 18.56 19.64 21.71 13.78 22.05 105.35%
EY 1.54 1.82 5.39 5.09 4.61 7.26 4.53 -51.19%
DY 0.00 1.53 0.00 0.00 0.00 4.76 0.03 -
P/NAPS 14.47 2.05 1.75 1.53 2.05 1.37 1.23 414.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 28/11/06 25/08/06 -
Price 2.79 3.52 5.55 5.35 4.08 3.72 3.08 -
P/RPS 3.64 3.23 3.38 4.08 3.34 3.58 4.13 -8.05%
P/EPS 57.82 29.46 19.08 23.99 21.60 15.25 23.75 80.67%
EY 1.73 3.39 5.24 4.17 4.63 6.56 4.21 -44.63%
DY 0.00 2.84 0.00 0.00 0.00 4.30 0.03 -
P/NAPS 12.86 1.10 1.80 1.86 2.04 1.51 1.32 354.26%

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