[TONGHER] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.0%
YoY- -71.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 253,036 307,824 365,884 401,243 403,528 439,384 475,942 -34.34%
PBT 3,204 9,458 24,026 28,254 39,462 50,872 71,815 -87.39%
Tax 1,363 -1,835 -5,058 -6,518 -7,868 -9,389 -14,548 -
NP 4,567 7,623 18,968 21,736 31,594 41,483 57,267 -81.44%
-
NP to SH 314 3,000 13,990 18,318 26,940 35,949 50,540 -96.60%
-
Tax Rate -42.54% 19.40% 21.05% 23.07% 19.94% 18.46% 20.26% -
Total Cost 248,469 300,201 346,916 379,507 371,934 397,901 418,675 -29.35%
-
Net Worth 274,817 272,201 282,266 277,556 280,545 274,057 281,410 -1.56%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,444 6,444 6,444 20,373 20,373 33,120 33,120 -66.38%
Div Payout % 2,052.37% 214.81% 46.06% 111.22% 75.63% 92.13% 65.53% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 274,817 272,201 282,266 277,556 280,545 274,057 281,410 -1.56%
NOSH 127,230 127,794 128,888 127,319 127,520 127,468 127,335 -0.05%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 1.80% 2.48% 5.18% 5.42% 7.83% 9.44% 12.03% -
ROE 0.11% 1.10% 4.96% 6.60% 9.60% 13.12% 17.96% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 198.88 240.87 283.88 315.15 316.44 344.70 373.77 -34.31%
EPS 0.25 2.35 10.85 14.39 21.13 28.20 39.69 -96.57%
DPS 5.00 5.00 5.00 16.00 16.00 26.00 26.01 -66.65%
NAPS 2.16 2.13 2.19 2.18 2.20 2.15 2.21 -1.51%
Adjusted Per Share Value based on latest NOSH - 127,319
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 160.73 195.53 232.41 254.87 256.32 279.10 302.32 -34.34%
EPS 0.20 1.91 8.89 11.64 17.11 22.83 32.10 -96.60%
DPS 4.09 4.09 4.09 12.94 12.94 21.04 21.04 -66.40%
NAPS 1.7456 1.729 1.793 1.763 1.782 1.7408 1.7875 -1.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.81 1.95 1.79 2.00 2.26 2.48 2.79 -
P/RPS 0.91 0.81 0.63 0.63 0.71 0.72 0.75 13.74%
P/EPS 733.40 83.07 16.49 13.90 10.70 8.79 7.03 2109.84%
EY 0.14 1.20 6.06 7.19 9.35 11.37 14.23 -95.39%
DY 2.76 2.56 2.79 8.00 7.08 10.48 9.32 -55.53%
P/NAPS 0.84 0.92 0.82 0.92 1.03 1.15 1.26 -23.66%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 26/05/08 -
Price 1.69 1.99 1.96 2.00 1.68 2.46 3.34 -
P/RPS 0.85 0.83 0.69 0.63 0.53 0.71 0.89 -3.01%
P/EPS 684.77 84.77 18.06 13.90 7.95 8.72 8.42 1772.08%
EY 0.15 1.18 5.54 7.19 12.58 11.46 11.88 -94.56%
DY 2.96 2.51 2.55 8.00 9.52 10.57 7.79 -47.50%
P/NAPS 0.78 0.93 0.89 0.92 0.76 1.14 1.51 -35.59%

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