[TONGHER] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.63%
YoY- -72.32%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 211,554 253,036 307,824 365,884 401,243 403,528 439,384 -38.48%
PBT 14,225 3,204 9,458 24,026 28,254 39,462 50,872 -57.13%
Tax -1,744 1,363 -1,835 -5,058 -6,518 -7,868 -9,389 -67.34%
NP 12,481 4,567 7,623 18,968 21,736 31,594 41,483 -55.00%
-
NP to SH 8,411 314 3,000 13,990 18,318 26,940 35,949 -61.92%
-
Tax Rate 12.26% -42.54% 19.40% 21.05% 23.07% 19.94% 18.46% -
Total Cost 199,073 248,469 300,201 346,916 379,507 371,934 397,901 -36.89%
-
Net Worth 254,797 274,817 272,201 282,266 277,556 280,545 274,057 -4.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 6,444 6,444 6,444 6,444 20,373 20,373 33,120 -66.32%
Div Payout % 76.62% 2,052.37% 214.81% 46.06% 111.22% 75.63% 92.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 254,797 274,817 272,201 282,266 277,556 280,545 274,057 -4.72%
NOSH 127,398 127,230 127,794 128,888 127,319 127,520 127,468 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.90% 1.80% 2.48% 5.18% 5.42% 7.83% 9.44% -
ROE 3.30% 0.11% 1.10% 4.96% 6.60% 9.60% 13.12% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 166.06 198.88 240.87 283.88 315.15 316.44 344.70 -38.46%
EPS 6.60 0.25 2.35 10.85 14.39 21.13 28.20 -61.92%
DPS 5.00 5.00 5.00 5.00 16.00 16.00 26.00 -66.58%
NAPS 2.00 2.16 2.13 2.19 2.18 2.20 2.15 -4.69%
Adjusted Per Share Value based on latest NOSH - 128,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 134.38 160.73 195.53 232.41 254.87 256.32 279.10 -38.48%
EPS 5.34 0.20 1.91 8.89 11.64 17.11 22.83 -61.93%
DPS 4.09 4.09 4.09 4.09 12.94 12.94 21.04 -66.34%
NAPS 1.6185 1.7456 1.729 1.793 1.763 1.782 1.7408 -4.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.72 1.81 1.95 1.79 2.00 2.26 2.48 -
P/RPS 1.04 0.91 0.81 0.63 0.63 0.71 0.72 27.69%
P/EPS 26.05 733.40 83.07 16.49 13.90 10.70 8.79 105.91%
EY 3.84 0.14 1.20 6.06 7.19 9.35 11.37 -51.40%
DY 2.91 2.76 2.56 2.79 8.00 7.08 10.48 -57.33%
P/NAPS 0.86 0.84 0.92 0.82 0.92 1.03 1.15 -17.56%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 15/05/09 27/02/09 26/11/08 03/09/08 -
Price 1.70 1.69 1.99 1.96 2.00 1.68 2.46 -
P/RPS 1.02 0.85 0.83 0.69 0.63 0.53 0.71 27.23%
P/EPS 25.75 684.77 84.77 18.06 13.90 7.95 8.72 105.42%
EY 3.88 0.15 1.18 5.54 7.19 12.58 11.46 -51.32%
DY 2.94 2.96 2.51 2.55 8.00 9.52 10.57 -57.29%
P/NAPS 0.85 0.78 0.93 0.89 0.92 0.76 1.14 -17.72%

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