[TONGHER] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -16.36%
YoY- -14.38%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 207,757 193,402 200,464 207,459 219,448 222,167 217,658 -3.06%
PBT 32,612 28,637 35,348 43,139 51,250 56,000 57,377 -31.45%
Tax -4,227 -3,932 -5,671 -10,039 -11,666 -12,936 -13,451 -53.87%
NP 28,385 24,705 29,677 33,100 39,584 43,064 43,926 -25.31%
-
NP to SH 28,035 24,796 29,754 33,112 39,590 43,064 43,926 -25.93%
-
Tax Rate 12.96% 13.73% 16.04% 23.27% 22.76% 23.10% 23.44% -
Total Cost 179,372 168,697 170,787 174,359 179,864 179,103 173,732 2.15%
-
Net Worth 199,514 193,109 196,719 169,340 181,603 180,972 170,744 10.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,773 6,874 6,874 6,874 100 - - -
Div Payout % 24.16% 27.72% 23.10% 20.76% 0.25% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 199,514 193,109 196,719 169,340 181,603 180,972 170,744 10.97%
NOSH 85,628 84,697 84,792 84,670 84,075 83,014 82,885 2.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.66% 12.77% 14.80% 15.95% 18.04% 19.38% 20.18% -
ROE 14.05% 12.84% 15.13% 19.55% 21.80% 23.80% 25.73% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 242.63 228.35 236.42 245.02 261.01 267.62 262.60 -5.15%
EPS 32.74 29.28 35.09 39.11 47.09 51.88 53.00 -27.53%
DPS 8.00 8.12 8.11 8.12 0.12 0.00 0.00 -
NAPS 2.33 2.28 2.32 2.00 2.16 2.18 2.06 8.58%
Adjusted Per Share Value based on latest NOSH - 84,670
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 131.97 122.85 127.34 131.78 139.39 141.12 138.26 -3.06%
EPS 17.81 15.75 18.90 21.03 25.15 27.35 27.90 -25.92%
DPS 4.30 4.37 4.37 4.37 0.06 0.00 0.00 -
NAPS 1.2673 1.2266 1.2496 1.0757 1.1536 1.1495 1.0846 10.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.86 2.82 2.39 3.30 3.66 3.78 4.30 -
P/RPS 1.18 1.23 1.01 1.35 1.40 1.41 1.64 -19.75%
P/EPS 8.74 9.63 6.81 8.44 7.77 7.29 8.11 5.12%
EY 11.45 10.38 14.68 11.85 12.87 13.72 12.32 -4.77%
DY 2.80 2.88 3.39 2.46 0.03 0.00 0.00 -
P/NAPS 1.23 1.24 1.03 1.65 1.69 1.73 2.09 -29.84%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 -
Price 3.08 2.68 2.34 3.14 3.22 3.66 3.78 -
P/RPS 1.27 1.17 0.99 1.28 1.23 1.37 1.44 -8.05%
P/EPS 9.41 9.15 6.67 8.03 6.84 7.06 7.13 20.37%
EY 10.63 10.92 15.00 12.45 14.62 14.17 14.02 -16.89%
DY 2.60 3.03 3.46 2.59 0.04 0.00 0.00 -
P/NAPS 1.32 1.18 1.01 1.57 1.49 1.68 1.83 -19.61%

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