[TONGHER] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.14%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 250,653 207,757 193,402 200,464 207,459 219,448 222,167 8.36%
PBT 54,170 32,612 28,637 35,348 43,139 51,250 56,000 -2.18%
Tax -8,675 -4,227 -3,932 -5,671 -10,039 -11,666 -12,936 -23.36%
NP 45,495 28,385 24,705 29,677 33,100 39,584 43,064 3.72%
-
NP to SH 43,871 28,035 24,796 29,754 33,112 39,590 43,064 1.24%
-
Tax Rate 16.01% 12.96% 13.73% 16.04% 23.27% 22.76% 23.10% -
Total Cost 205,158 179,372 168,697 170,787 174,359 179,864 179,103 9.46%
-
Net Worth 169,848 199,514 193,109 196,719 169,340 181,603 180,972 -4.13%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 13,587 6,773 6,874 6,874 6,874 100 - -
Div Payout % 30.97% 24.16% 27.72% 23.10% 20.76% 0.25% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 169,848 199,514 193,109 196,719 169,340 181,603 180,972 -4.13%
NOSH 84,924 85,628 84,697 84,792 84,670 84,075 83,014 1.52%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 18.15% 13.66% 12.77% 14.80% 15.95% 18.04% 19.38% -
ROE 25.83% 14.05% 12.84% 15.13% 19.55% 21.80% 23.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 295.15 242.63 228.35 236.42 245.02 261.01 267.62 6.73%
EPS 51.66 32.74 29.28 35.09 39.11 47.09 51.88 -0.28%
DPS 16.00 8.00 8.12 8.11 8.12 0.12 0.00 -
NAPS 2.00 2.33 2.28 2.32 2.00 2.16 2.18 -5.57%
Adjusted Per Share Value based on latest NOSH - 84,792
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 159.22 131.97 122.85 127.34 131.78 139.39 141.12 8.36%
EPS 27.87 17.81 15.75 18.90 21.03 25.15 27.35 1.26%
DPS 8.63 4.30 4.37 4.37 4.37 0.06 0.00 -
NAPS 1.0789 1.2673 1.2266 1.2496 1.0757 1.1536 1.1495 -4.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.36 2.86 2.82 2.39 3.30 3.66 3.78 -
P/RPS 1.14 1.18 1.23 1.01 1.35 1.40 1.41 -13.20%
P/EPS 6.50 8.74 9.63 6.81 8.44 7.77 7.29 -7.35%
EY 15.37 11.45 10.38 14.68 11.85 12.87 13.72 7.85%
DY 4.76 2.80 2.88 3.39 2.46 0.03 0.00 -
P/NAPS 1.68 1.23 1.24 1.03 1.65 1.69 1.73 -1.93%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 25/08/06 13/06/06 27/02/06 29/11/05 29/08/05 20/05/05 -
Price 3.72 3.08 2.68 2.34 3.14 3.22 3.66 -
P/RPS 1.26 1.27 1.17 0.99 1.28 1.23 1.37 -5.42%
P/EPS 7.20 9.41 9.15 6.67 8.03 6.84 7.06 1.31%
EY 13.89 10.63 10.92 15.00 12.45 14.62 14.17 -1.32%
DY 4.30 2.60 3.03 3.46 2.59 0.04 0.00 -
P/NAPS 1.86 1.32 1.18 1.01 1.57 1.49 1.68 7.01%

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