[TONGHER] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 59.94%
YoY- 542.17%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 428,710 344,278 272,558 224,825 206,156 211,554 253,036 42.16%
PBT 46,385 36,167 34,315 27,544 17,910 14,225 3,204 494.97%
Tax -1,821 -4,421 -5,348 -4,135 -2,682 -1,744 1,363 -
NP 44,564 31,746 28,967 23,409 15,228 12,481 4,567 357.26%
-
NP to SH 34,662 25,387 24,099 19,265 12,045 8,411 314 2207.77%
-
Tax Rate 3.93% 12.22% 15.59% 15.01% 14.97% 12.26% -42.54% -
Total Cost 384,146 312,532 243,591 201,416 190,928 199,073 248,469 33.74%
-
Net Worth 303,025 294,259 291,774 284,347 284,438 254,797 274,817 6.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 10,185 6,377 6,377 6,377 6,377 6,444 6,444 35.72%
Div Payout % 29.39% 25.12% 26.46% 33.10% 52.95% 76.62% 2,052.37% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 303,025 294,259 291,774 284,347 284,438 254,797 274,817 6.73%
NOSH 127,321 127,384 127,412 127,510 127,551 127,398 127,230 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.39% 9.22% 10.63% 10.41% 7.39% 5.90% 1.80% -
ROE 11.44% 8.63% 8.26% 6.78% 4.23% 3.30% 0.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 336.71 270.27 213.92 176.32 161.63 166.06 198.88 42.09%
EPS 27.22 19.93 18.91 15.11 9.44 6.60 0.25 2186.68%
DPS 8.00 5.00 5.00 5.00 5.00 5.00 5.00 36.83%
NAPS 2.38 2.31 2.29 2.23 2.23 2.00 2.16 6.68%
Adjusted Per Share Value based on latest NOSH - 127,510
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 272.32 218.69 173.13 142.81 130.95 134.38 160.73 42.16%
EPS 22.02 16.13 15.31 12.24 7.65 5.34 0.20 2203.75%
DPS 6.47 4.05 4.05 4.05 4.05 4.09 4.09 35.80%
NAPS 1.9248 1.8691 1.8534 1.8062 1.8068 1.6185 1.7456 6.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.55 2.60 1.75 1.72 1.93 1.72 1.81 -
P/RPS 0.76 0.96 0.82 0.98 1.19 1.04 0.91 -11.32%
P/EPS 9.37 13.05 9.25 11.38 20.44 26.05 733.40 -94.54%
EY 10.68 7.67 10.81 8.78 4.89 3.84 0.14 1703.47%
DY 3.14 1.92 2.86 2.91 2.59 2.91 2.76 8.98%
P/NAPS 1.07 1.13 0.76 0.77 0.87 0.86 0.84 17.52%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 -
Price 2.45 2.32 2.32 1.92 1.75 1.70 1.69 -
P/RPS 0.73 0.86 1.08 1.09 1.08 1.02 0.85 -9.65%
P/EPS 9.00 11.64 12.27 12.71 18.53 25.75 684.77 -94.44%
EY 11.11 8.59 8.15 7.87 5.40 3.88 0.15 1668.29%
DY 3.27 2.16 2.16 2.60 2.86 2.94 2.96 6.87%
P/NAPS 1.03 1.00 1.01 0.86 0.78 0.85 0.78 20.38%

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