[TONGHER] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.06%
YoY- -64.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 307,824 365,884 401,243 403,528 439,384 475,942 487,670 -26.43%
PBT 9,458 24,026 28,254 39,462 50,872 71,815 92,634 -78.18%
Tax -1,835 -5,058 -6,518 -7,868 -9,389 -14,548 -19,416 -79.28%
NP 7,623 18,968 21,736 31,594 41,483 57,267 73,218 -77.89%
-
NP to SH 3,000 13,990 18,318 26,940 35,949 50,540 65,038 -87.16%
-
Tax Rate 19.40% 21.05% 23.07% 19.94% 18.46% 20.26% 20.96% -
Total Cost 300,201 346,916 379,507 371,934 397,901 418,675 414,452 -19.36%
-
Net Worth 272,201 282,266 277,556 280,545 274,057 281,410 27,668 359.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,444 6,444 20,373 20,373 33,120 33,120 19,541 -52.30%
Div Payout % 214.81% 46.06% 111.22% 75.63% 92.13% 65.53% 30.05% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 272,201 282,266 277,556 280,545 274,057 281,410 27,668 359.77%
NOSH 127,794 128,888 127,319 127,520 127,468 127,335 127,505 0.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.48% 5.18% 5.42% 7.83% 9.44% 12.03% 15.01% -
ROE 1.10% 4.96% 6.60% 9.60% 13.12% 17.96% 235.06% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 240.87 283.88 315.15 316.44 344.70 373.77 382.47 -26.54%
EPS 2.35 10.85 14.39 21.13 28.20 39.69 51.01 -87.17%
DPS 5.00 5.00 16.00 16.00 26.00 26.01 15.33 -52.64%
NAPS 2.13 2.19 2.18 2.20 2.15 2.21 0.217 359.07%
Adjusted Per Share Value based on latest NOSH - 127,520
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 195.53 232.41 254.87 256.32 279.10 302.32 309.77 -26.43%
EPS 1.91 8.89 11.64 17.11 22.83 32.10 41.31 -87.14%
DPS 4.09 4.09 12.94 12.94 21.04 21.04 12.41 -52.31%
NAPS 1.729 1.793 1.763 1.782 1.7408 1.7875 0.1758 359.68%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.95 1.79 2.00 2.26 2.48 2.79 3.14 -
P/RPS 0.81 0.63 0.63 0.71 0.72 0.75 0.82 -0.81%
P/EPS 83.07 16.49 13.90 10.70 8.79 7.03 6.16 467.45%
EY 1.20 6.06 7.19 9.35 11.37 14.23 16.24 -82.41%
DY 2.56 2.79 8.00 7.08 10.48 9.32 4.88 -34.98%
P/NAPS 0.92 0.82 0.92 1.03 1.15 1.26 14.47 -84.09%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 -
Price 1.99 1.96 2.00 1.68 2.46 3.34 2.79 -
P/RPS 0.83 0.69 0.63 0.53 0.71 0.89 0.73 8.94%
P/EPS 84.77 18.06 13.90 7.95 8.72 8.42 5.47 522.62%
EY 1.18 5.54 7.19 12.58 11.46 11.88 18.28 -83.93%
DY 2.51 2.55 8.00 9.52 10.57 7.79 5.49 -40.68%
P/NAPS 0.93 0.89 0.92 0.76 1.14 1.51 12.86 -82.66%

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