[TONGHER] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.82%
YoY- 70.79%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 439,384 475,942 487,670 493,689 442,796 367,079 303,331 28.05%
PBT 50,872 71,815 92,634 107,224 114,158 93,065 73,285 -21.61%
Tax -9,389 -14,548 -19,416 -24,500 -26,388 -21,354 -17,112 -33.00%
NP 41,483 57,267 73,218 82,724 87,770 71,711 56,173 -18.31%
-
NP to SH 35,949 50,540 65,038 74,926 80,407 66,711 52,958 -22.77%
-
Tax Rate 18.46% 20.26% 20.96% 22.85% 23.12% 22.95% 23.35% -
Total Cost 397,901 418,675 414,452 410,965 355,026 295,368 247,158 37.40%
-
Net Worth 274,057 281,410 27,668 406,611 254,850 169,883 169,859 37.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 33,120 33,120 19,541 19,541 20,383 20,383 13,587 81.22%
Div Payout % 92.13% 65.53% 30.05% 26.08% 25.35% 30.55% 25.66% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 274,057 281,410 27,668 406,611 254,850 169,883 169,859 37.60%
NOSH 127,468 127,335 127,505 127,464 84,950 84,941 84,929 31.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.44% 12.03% 15.01% 16.76% 19.82% 19.54% 18.52% -
ROE 13.12% 17.96% 235.06% 18.43% 31.55% 39.27% 31.18% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 344.70 373.77 382.47 387.32 521.24 432.15 357.15 -2.33%
EPS 28.20 39.69 51.01 58.78 94.65 78.54 62.35 -41.10%
DPS 26.00 26.01 15.33 15.33 24.00 24.00 16.00 38.26%
NAPS 2.15 2.21 0.217 3.19 3.00 2.00 2.00 4.94%
Adjusted Per Share Value based on latest NOSH - 127,464
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 279.10 302.32 309.77 313.59 281.27 233.17 192.68 28.05%
EPS 22.83 32.10 41.31 47.59 51.07 42.38 33.64 -22.79%
DPS 21.04 21.04 12.41 12.41 12.95 12.95 8.63 81.24%
NAPS 1.7408 1.7875 0.1758 2.5828 1.6188 1.0791 1.079 37.59%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.48 2.79 3.14 6.55 5.40 4.38 4.10 -
P/RPS 0.72 0.75 0.82 1.69 1.04 1.01 1.15 -26.83%
P/EPS 8.79 7.03 6.16 11.14 5.71 5.58 6.58 21.31%
EY 11.37 14.23 16.24 8.97 17.53 17.93 15.21 -17.64%
DY 10.48 9.32 4.88 2.34 4.44 5.48 3.90 93.40%
P/NAPS 1.15 1.26 14.47 2.05 1.80 2.19 2.05 -32.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 28/05/07 01/03/07 -
Price 2.46 3.34 2.79 3.52 5.55 5.35 4.08 -
P/RPS 0.71 0.89 0.73 0.91 1.06 1.24 1.14 -27.09%
P/EPS 8.72 8.42 5.47 5.99 5.86 6.81 6.54 21.16%
EY 11.46 11.88 18.28 16.70 17.05 14.68 15.28 -17.46%
DY 10.57 7.79 5.49 4.36 4.32 4.49 3.92 93.84%
P/NAPS 1.14 1.51 12.86 1.10 1.85 2.68 2.04 -32.17%

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