[TONGHER] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -424.57%
YoY- -105.17%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 536,358 617,798 244,882 218,338 405,176 501,748 222,818 15.75%
PBT 38,220 68,322 31,388 4,750 42,342 125,864 44,120 -2.36%
Tax -5,704 -2,758 -4,782 0 -9,366 -29,422 -10,868 -10.17%
NP 32,516 65,564 26,606 4,750 32,976 96,442 33,252 -0.37%
-
NP to SH 20,846 48,956 20,202 -1,506 29,130 87,308 32,410 -7.08%
-
Tax Rate 14.92% 4.04% 15.24% 0.00% 22.12% 23.38% 24.63% -
Total Cost 503,842 552,234 218,276 213,588 372,200 405,306 189,566 17.67%
-
Net Worth 303,053 306,770 284,050 271,845 273,969 262,535 197,891 7.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 55,792 20,366 12,737 12,762 40,776 13,594 135 172.67%
Div Payout % 267.64% 41.60% 63.05% 0.00% 139.98% 15.57% 0.42% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 303,053 306,770 284,050 271,845 273,969 262,535 197,891 7.35%
NOSH 126,800 127,290 127,377 127,627 127,427 84,963 84,931 6.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.06% 10.61% 10.86% 2.18% 8.14% 19.22% 14.92% -
ROE 6.88% 15.96% 7.11% -0.55% 10.63% 33.26% 16.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 422.99 485.34 192.25 171.07 317.97 590.55 262.35 8.27%
EPS 16.44 38.46 15.86 -1.18 22.86 102.76 38.16 -13.08%
DPS 44.00 16.00 10.00 10.00 32.00 16.00 0.16 154.79%
NAPS 2.39 2.41 2.23 2.13 2.15 3.09 2.33 0.42%
Adjusted Per Share Value based on latest NOSH - 127,794
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 340.70 392.43 155.55 138.69 257.37 318.71 141.53 15.75%
EPS 13.24 31.10 12.83 -0.96 18.50 55.46 20.59 -7.08%
DPS 35.44 12.94 8.09 8.11 25.90 8.64 0.09 170.48%
NAPS 1.925 1.9486 1.8043 1.7268 1.7403 1.6676 1.257 7.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.09 2.40 1.72 1.95 2.48 5.40 2.86 -
P/RPS 0.49 0.49 0.89 1.14 0.78 0.91 1.09 -12.46%
P/EPS 12.71 6.24 10.84 -165.25 10.85 5.25 7.49 9.20%
EY 7.87 16.02 9.22 -0.61 9.22 19.03 13.34 -8.41%
DY 21.05 6.67 5.81 5.13 12.90 2.96 0.06 165.33%
P/NAPS 0.87 1.00 0.77 0.92 1.15 1.75 1.23 -5.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 22/08/11 17/08/10 28/08/09 03/09/08 24/08/07 25/08/06 -
Price 1.91 1.95 1.92 1.99 2.46 5.55 3.08 -
P/RPS 0.45 0.40 1.00 1.16 0.77 0.94 1.17 -14.70%
P/EPS 11.62 5.07 12.11 -168.64 10.76 5.40 8.07 6.25%
EY 8.61 19.72 8.26 -0.59 9.29 18.52 12.39 -5.88%
DY 23.04 8.21 5.21 5.03 13.01 2.88 0.05 177.66%
P/NAPS 0.80 0.81 0.86 0.93 1.14 1.80 1.32 -8.00%

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