[TONGHER] YoY Annual (Unaudited) 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
YoY- -54.08%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 484,398 601,065 344,279 211,554 401,243 487,670 304,062 8.06%
PBT 29,257 48,127 36,167 14,224 28,254 92,634 73,107 -14.14%
Tax -4,717 -941 -4,421 -1,744 -6,518 -19,417 -17,075 -19.28%
NP 24,540 47,186 31,746 12,480 21,736 73,217 56,032 -12.84%
-
NP to SH 14,654 36,554 25,387 8,411 18,318 65,038 52,817 -19.22%
-
Tax Rate 16.12% 1.96% 12.22% 12.26% 23.07% 20.96% 23.36% -
Total Cost 459,858 553,879 312,533 199,074 379,507 414,453 248,030 10.82%
-
Net Worth 305,436 321,930 294,272 280,084 277,699 276,541 22,506 54.38%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 27,882 10,179 6,369 6,365 20,381 22,938 20,382 5.35%
Div Payout % 190.27% 27.85% 25.09% 75.68% 111.27% 35.27% 38.59% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 305,436 321,930 294,272 280,084 277,699 276,541 22,506 54.38%
NOSH 126,737 127,245 127,390 127,311 127,385 127,438 84,928 6.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.07% 7.85% 9.22% 5.90% 5.42% 15.01% 18.43% -
ROE 4.80% 11.35% 8.63% 3.00% 6.60% 23.52% 234.68% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 382.21 472.37 270.25 166.17 314.98 382.67 358.02 1.09%
EPS 11.56 28.73 19.93 6.60 14.38 51.04 41.46 -19.15%
DPS 22.00 8.00 5.00 5.00 16.00 18.00 24.00 -1.43%
NAPS 2.41 2.53 2.31 2.20 2.18 2.17 0.265 44.42%
Adjusted Per Share Value based on latest NOSH - 127,398
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 307.69 381.80 218.69 134.38 254.87 309.77 193.14 8.06%
EPS 9.31 23.22 16.13 5.34 11.64 41.31 33.55 -19.22%
DPS 17.71 6.47 4.05 4.04 12.95 14.57 12.95 5.35%
NAPS 1.9401 2.0449 1.8692 1.7791 1.764 1.7566 0.143 54.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.77 1.96 2.60 1.72 2.00 3.14 4.10 -
P/RPS 0.46 0.41 0.96 1.04 0.63 0.82 1.15 -14.15%
P/EPS 15.31 6.82 13.05 26.03 13.91 6.15 6.59 15.06%
EY 6.53 14.66 7.66 3.84 7.19 16.25 15.17 -13.09%
DY 12.43 4.08 1.92 2.91 8.00 5.73 5.85 13.37%
P/NAPS 0.73 0.77 1.13 0.78 0.92 1.45 15.47 -39.85%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 27/02/12 28/02/11 25/02/10 27/02/09 26/02/08 01/03/07 -
Price 1.75 2.14 2.32 1.70 2.00 2.79 4.08 -
P/RPS 0.46 0.45 0.86 1.02 0.63 0.73 1.14 -14.02%
P/EPS 15.14 7.45 11.64 25.73 13.91 5.47 6.56 14.94%
EY 6.61 13.42 8.59 3.89 7.19 18.29 15.24 -12.98%
DY 12.57 3.74 2.16 2.94 8.00 6.45 5.88 13.48%
P/NAPS 0.73 0.85 1.00 0.77 0.92 1.29 15.40 -39.81%

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