[TONGHER] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
03-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -28.87%
YoY- -55.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 365,884 401,243 403,528 439,384 475,942 487,670 493,689 -18.08%
PBT 24,026 28,254 39,462 50,872 71,815 92,634 107,224 -63.07%
Tax -5,058 -6,518 -7,868 -9,389 -14,548 -19,416 -24,500 -65.03%
NP 18,968 21,736 31,594 41,483 57,267 73,218 82,724 -62.50%
-
NP to SH 13,990 18,318 26,940 35,949 50,540 65,038 74,926 -67.29%
-
Tax Rate 21.05% 23.07% 19.94% 18.46% 20.26% 20.96% 22.85% -
Total Cost 346,916 379,507 371,934 397,901 418,675 414,452 410,965 -10.67%
-
Net Worth 282,266 277,556 280,545 274,057 281,410 27,668 406,611 -21.58%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 6,444 20,373 20,373 33,120 33,120 19,541 19,541 -52.23%
Div Payout % 46.06% 111.22% 75.63% 92.13% 65.53% 30.05% 26.08% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 282,266 277,556 280,545 274,057 281,410 27,668 406,611 -21.58%
NOSH 128,888 127,319 127,520 127,468 127,335 127,505 127,464 0.74%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.18% 5.42% 7.83% 9.44% 12.03% 15.01% 16.76% -
ROE 4.96% 6.60% 9.60% 13.12% 17.96% 235.06% 18.43% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 283.88 315.15 316.44 344.70 373.77 382.47 387.32 -18.69%
EPS 10.85 14.39 21.13 28.20 39.69 51.01 58.78 -67.54%
DPS 5.00 16.00 16.00 26.00 26.01 15.33 15.33 -52.58%
NAPS 2.19 2.18 2.20 2.15 2.21 0.217 3.19 -22.16%
Adjusted Per Share Value based on latest NOSH - 127,468
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 232.41 254.87 256.32 279.10 302.32 309.77 313.59 -18.08%
EPS 8.89 11.64 17.11 22.83 32.10 41.31 47.59 -67.28%
DPS 4.09 12.94 12.94 21.04 21.04 12.41 12.41 -52.25%
NAPS 1.793 1.763 1.782 1.7408 1.7875 0.1758 2.5828 -21.58%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.79 2.00 2.26 2.48 2.79 3.14 6.55 -
P/RPS 0.63 0.63 0.71 0.72 0.75 0.82 1.69 -48.17%
P/EPS 16.49 13.90 10.70 8.79 7.03 6.16 11.14 29.85%
EY 6.06 7.19 9.35 11.37 14.23 16.24 8.97 -22.98%
DY 2.79 8.00 7.08 10.48 9.32 4.88 2.34 12.42%
P/NAPS 0.82 0.92 1.03 1.15 1.26 14.47 2.05 -45.68%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 26/11/07 -
Price 1.96 2.00 1.68 2.46 3.34 2.79 3.52 -
P/RPS 0.69 0.63 0.53 0.71 0.89 0.73 0.91 -16.83%
P/EPS 18.06 13.90 7.95 8.72 8.42 5.47 5.99 108.56%
EY 5.54 7.19 12.58 11.46 11.88 18.28 16.70 -52.04%
DY 2.55 8.00 9.52 10.57 7.79 5.49 4.36 -30.04%
P/NAPS 0.89 0.92 0.76 1.14 1.51 12.86 1.10 -13.15%

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