[TONGHER] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -89.53%
YoY- -98.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 224,825 206,156 211,554 253,036 307,824 365,884 401,243 -32.10%
PBT 27,544 17,910 14,225 3,204 9,458 24,026 28,254 -1.68%
Tax -4,135 -2,682 -1,744 1,363 -1,835 -5,058 -6,518 -26.23%
NP 23,409 15,228 12,481 4,567 7,623 18,968 21,736 5.08%
-
NP to SH 19,265 12,045 8,411 314 3,000 13,990 18,318 3.42%
-
Tax Rate 15.01% 14.97% 12.26% -42.54% 19.40% 21.05% 23.07% -
Total Cost 201,416 190,928 199,073 248,469 300,201 346,916 379,507 -34.52%
-
Net Worth 284,347 284,438 254,797 274,817 272,201 282,266 277,556 1.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,377 6,377 6,444 6,444 6,444 6,444 20,373 -53.99%
Div Payout % 33.10% 52.95% 76.62% 2,052.37% 214.81% 46.06% 111.22% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 284,347 284,438 254,797 274,817 272,201 282,266 277,556 1.62%
NOSH 127,510 127,551 127,398 127,230 127,794 128,888 127,319 0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.41% 7.39% 5.90% 1.80% 2.48% 5.18% 5.42% -
ROE 6.78% 4.23% 3.30% 0.11% 1.10% 4.96% 6.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 176.32 161.63 166.06 198.88 240.87 283.88 315.15 -32.17%
EPS 15.11 9.44 6.60 0.25 2.35 10.85 14.39 3.31%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 16.00 -54.04%
NAPS 2.23 2.23 2.00 2.16 2.13 2.19 2.18 1.52%
Adjusted Per Share Value based on latest NOSH - 127,230
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 142.81 130.95 134.38 160.73 195.53 232.41 254.87 -32.10%
EPS 12.24 7.65 5.34 0.20 1.91 8.89 11.64 3.41%
DPS 4.05 4.05 4.09 4.09 4.09 4.09 12.94 -54.00%
NAPS 1.8062 1.8068 1.6185 1.7456 1.729 1.793 1.763 1.63%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.72 1.93 1.72 1.81 1.95 1.79 2.00 -
P/RPS 0.98 1.19 1.04 0.91 0.81 0.63 0.63 34.36%
P/EPS 11.38 20.44 26.05 733.40 83.07 16.49 13.90 -12.51%
EY 8.78 4.89 3.84 0.14 1.20 6.06 7.19 14.28%
DY 2.91 2.59 2.91 2.76 2.56 2.79 8.00 -49.13%
P/NAPS 0.77 0.87 0.86 0.84 0.92 0.82 0.92 -11.21%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 15/05/09 27/02/09 -
Price 1.92 1.75 1.70 1.69 1.99 1.96 2.00 -
P/RPS 1.09 1.08 1.02 0.85 0.83 0.69 0.63 44.26%
P/EPS 12.71 18.53 25.75 684.77 84.77 18.06 13.90 -5.80%
EY 7.87 5.40 3.88 0.15 1.18 5.54 7.19 6.22%
DY 2.60 2.86 2.94 2.96 2.51 2.55 8.00 -52.82%
P/NAPS 0.86 0.78 0.85 0.78 0.93 0.89 0.92 -4.40%

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