[TONGHER] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2578.66%
YoY- -54.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 272,558 224,825 206,156 211,554 253,036 307,824 365,884 -17.80%
PBT 34,315 27,544 17,910 14,225 3,204 9,458 24,026 26.79%
Tax -5,348 -4,135 -2,682 -1,744 1,363 -1,835 -5,058 3.78%
NP 28,967 23,409 15,228 12,481 4,567 7,623 18,968 32.57%
-
NP to SH 24,099 19,265 12,045 8,411 314 3,000 13,990 43.65%
-
Tax Rate 15.59% 15.01% 14.97% 12.26% -42.54% 19.40% 21.05% -
Total Cost 243,591 201,416 190,928 199,073 248,469 300,201 346,916 -20.98%
-
Net Worth 291,774 284,347 284,438 254,797 274,817 272,201 282,266 2.23%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,377 6,377 6,377 6,444 6,444 6,444 6,444 -0.69%
Div Payout % 26.46% 33.10% 52.95% 76.62% 2,052.37% 214.81% 46.06% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 291,774 284,347 284,438 254,797 274,817 272,201 282,266 2.23%
NOSH 127,412 127,510 127,551 127,398 127,230 127,794 128,888 -0.76%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.63% 10.41% 7.39% 5.90% 1.80% 2.48% 5.18% -
ROE 8.26% 6.78% 4.23% 3.30% 0.11% 1.10% 4.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 213.92 176.32 161.63 166.06 198.88 240.87 283.88 -17.17%
EPS 18.91 15.11 9.44 6.60 0.25 2.35 10.85 44.77%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.29 2.23 2.23 2.00 2.16 2.13 2.19 3.01%
Adjusted Per Share Value based on latest NOSH - 127,398
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 173.13 142.81 130.95 134.38 160.73 195.53 232.41 -17.80%
EPS 15.31 12.24 7.65 5.34 0.20 1.91 8.89 43.62%
DPS 4.05 4.05 4.05 4.09 4.09 4.09 4.09 -0.65%
NAPS 1.8534 1.8062 1.8068 1.6185 1.7456 1.729 1.793 2.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.75 1.72 1.93 1.72 1.81 1.95 1.79 -
P/RPS 0.82 0.98 1.19 1.04 0.91 0.81 0.63 19.19%
P/EPS 9.25 11.38 20.44 26.05 733.40 83.07 16.49 -31.95%
EY 10.81 8.78 4.89 3.84 0.14 1.20 6.06 47.03%
DY 2.86 2.91 2.59 2.91 2.76 2.56 2.79 1.66%
P/NAPS 0.76 0.77 0.87 0.86 0.84 0.92 0.82 -4.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 15/05/09 -
Price 2.32 1.92 1.75 1.70 1.69 1.99 1.96 -
P/RPS 1.08 1.09 1.08 1.02 0.85 0.83 0.69 34.77%
P/EPS 12.27 12.71 18.53 25.75 684.77 84.77 18.06 -22.69%
EY 8.15 7.87 5.40 3.88 0.15 1.18 5.54 29.31%
DY 2.16 2.60 2.86 2.94 2.96 2.51 2.55 -10.46%
P/NAPS 1.01 0.86 0.78 0.85 0.78 0.93 0.89 8.78%

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