[TONGHER] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -22.29%
YoY- -24.24%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 401,243 403,528 439,384 475,942 487,670 493,689 442,796 -6.33%
PBT 28,254 39,462 50,872 71,815 92,634 107,224 114,158 -60.41%
Tax -6,518 -7,868 -9,389 -14,548 -19,416 -24,500 -26,388 -60.46%
NP 21,736 31,594 41,483 57,267 73,218 82,724 87,770 -60.39%
-
NP to SH 18,318 26,940 35,949 50,540 65,038 74,926 80,407 -62.53%
-
Tax Rate 23.07% 19.94% 18.46% 20.26% 20.96% 22.85% 23.12% -
Total Cost 379,507 371,934 397,901 418,675 414,452 410,965 355,026 4.52%
-
Net Worth 277,556 280,545 274,057 281,410 27,668 406,611 254,850 5.82%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,373 20,373 33,120 33,120 19,541 19,541 20,383 -0.03%
Div Payout % 111.22% 75.63% 92.13% 65.53% 30.05% 26.08% 25.35% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 277,556 280,545 274,057 281,410 27,668 406,611 254,850 5.82%
NOSH 127,319 127,520 127,468 127,335 127,505 127,464 84,950 30.80%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.42% 7.83% 9.44% 12.03% 15.01% 16.76% 19.82% -
ROE 6.60% 9.60% 13.12% 17.96% 235.06% 18.43% 31.55% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 315.15 316.44 344.70 373.77 382.47 387.32 521.24 -28.38%
EPS 14.39 21.13 28.20 39.69 51.01 58.78 94.65 -71.35%
DPS 16.00 16.00 26.00 26.01 15.33 15.33 24.00 -23.59%
NAPS 2.18 2.20 2.15 2.21 0.217 3.19 3.00 -19.09%
Adjusted Per Share Value based on latest NOSH - 127,335
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 254.87 256.32 279.10 302.32 309.77 313.59 281.27 -6.33%
EPS 11.64 17.11 22.83 32.10 41.31 47.59 51.07 -62.51%
DPS 12.94 12.94 21.04 21.04 12.41 12.41 12.95 -0.05%
NAPS 1.763 1.782 1.7408 1.7875 0.1758 2.5828 1.6188 5.82%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.00 2.26 2.48 2.79 3.14 6.55 5.40 -
P/RPS 0.63 0.71 0.72 0.75 0.82 1.69 1.04 -28.29%
P/EPS 13.90 10.70 8.79 7.03 6.16 11.14 5.71 80.47%
EY 7.19 9.35 11.37 14.23 16.24 8.97 17.53 -44.64%
DY 8.00 7.08 10.48 9.32 4.88 2.34 4.44 47.80%
P/NAPS 0.92 1.03 1.15 1.26 14.47 2.05 1.80 -35.94%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 03/09/08 26/05/08 26/02/08 26/11/07 24/08/07 -
Price 2.00 1.68 2.46 3.34 2.79 3.52 5.55 -
P/RPS 0.63 0.53 0.71 0.89 0.73 0.91 1.06 -29.19%
P/EPS 13.90 7.95 8.72 8.42 5.47 5.99 5.86 77.39%
EY 7.19 12.58 11.46 11.88 18.28 16.70 17.05 -43.61%
DY 8.00 9.52 10.57 7.79 5.49 4.36 4.32 50.51%
P/NAPS 0.92 0.76 1.14 1.51 12.86 1.10 1.85 -37.09%

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