[TONGHER] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 43.21%
YoY- -13.9%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 344,278 272,558 224,825 206,156 211,554 253,036 307,824 7.72%
PBT 36,167 34,315 27,544 17,910 14,225 3,204 9,458 143.93%
Tax -4,421 -5,348 -4,135 -2,682 -1,744 1,363 -1,835 79.42%
NP 31,746 28,967 23,409 15,228 12,481 4,567 7,623 158.17%
-
NP to SH 25,387 24,099 19,265 12,045 8,411 314 3,000 313.65%
-
Tax Rate 12.22% 15.59% 15.01% 14.97% 12.26% -42.54% 19.40% -
Total Cost 312,532 243,591 201,416 190,928 199,073 248,469 300,201 2.71%
-
Net Worth 294,259 291,774 284,347 284,438 254,797 274,817 272,201 5.31%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 6,377 6,377 6,377 6,377 6,444 6,444 6,444 -0.69%
Div Payout % 25.12% 26.46% 33.10% 52.95% 76.62% 2,052.37% 214.81% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 294,259 291,774 284,347 284,438 254,797 274,817 272,201 5.31%
NOSH 127,384 127,412 127,510 127,551 127,398 127,230 127,794 -0.21%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.22% 10.63% 10.41% 7.39% 5.90% 1.80% 2.48% -
ROE 8.63% 8.26% 6.78% 4.23% 3.30% 0.11% 1.10% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 270.27 213.92 176.32 161.63 166.06 198.88 240.87 7.95%
EPS 19.93 18.91 15.11 9.44 6.60 0.25 2.35 314.25%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.31 2.29 2.23 2.23 2.00 2.16 2.13 5.54%
Adjusted Per Share Value based on latest NOSH - 127,551
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 218.69 173.13 142.81 130.95 134.38 160.73 195.53 7.72%
EPS 16.13 15.31 12.24 7.65 5.34 0.20 1.91 313.09%
DPS 4.05 4.05 4.05 4.05 4.09 4.09 4.09 -0.65%
NAPS 1.8691 1.8534 1.8062 1.8068 1.6185 1.7456 1.729 5.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.60 1.75 1.72 1.93 1.72 1.81 1.95 -
P/RPS 0.96 0.82 0.98 1.19 1.04 0.91 0.81 11.95%
P/EPS 13.05 9.25 11.38 20.44 26.05 733.40 83.07 -70.78%
EY 7.67 10.81 8.78 4.89 3.84 0.14 1.20 243.24%
DY 1.92 2.86 2.91 2.59 2.91 2.76 2.56 -17.40%
P/NAPS 1.13 0.76 0.77 0.87 0.86 0.84 0.92 14.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 28/02/11 17/08/10 31/05/10 25/02/10 25/11/09 28/08/09 -
Price 2.32 2.32 1.92 1.75 1.70 1.69 1.99 -
P/RPS 0.86 1.08 1.09 1.08 1.02 0.85 0.83 2.38%
P/EPS 11.64 12.27 12.71 18.53 25.75 684.77 84.77 -73.28%
EY 8.59 8.15 7.87 5.40 3.88 0.15 1.18 274.25%
DY 2.16 2.16 2.60 2.86 2.94 2.96 2.51 -9.50%
P/NAPS 1.00 1.01 0.86 0.78 0.85 0.78 0.93 4.94%

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