[TONGHER] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.23%
YoY- 169.39%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 244,882 218,338 405,176 501,748 222,818 208,232 204,652 3.03%
PBT 31,388 4,750 42,342 125,864 44,120 49,596 61,846 -10.68%
Tax -4,782 0 -9,366 -29,422 -10,868 -13,754 -17,248 -19.24%
NP 26,606 4,750 32,976 96,442 33,252 35,842 44,598 -8.24%
-
NP to SH 20,202 -1,506 29,130 87,308 32,410 35,880 44,598 -12.35%
-
Tax Rate 15.24% 0.00% 22.12% 23.38% 24.63% 27.73% 27.89% -
Total Cost 218,276 213,588 372,200 405,306 189,566 172,390 160,054 5.30%
-
Net Worth 284,050 271,845 273,969 262,535 197,891 180,486 158,515 10.20%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 12,737 12,762 40,776 13,594 135 200 - -
Div Payout % 63.05% 0.00% 139.98% 15.57% 0.42% 0.56% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 284,050 271,845 273,969 262,535 197,891 180,486 158,515 10.20%
NOSH 127,377 127,627 127,427 84,963 84,931 83,558 82,132 7.58%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.86% 2.18% 8.14% 19.22% 14.92% 17.21% 21.79% -
ROE 7.11% -0.55% 10.63% 33.26% 16.38% 19.88% 28.13% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 192.25 171.07 317.97 590.55 262.35 249.21 249.17 -4.22%
EPS 15.86 -1.18 22.86 102.76 38.16 42.94 54.30 -18.53%
DPS 10.00 10.00 32.00 16.00 0.16 0.24 0.00 -
NAPS 2.23 2.13 2.15 3.09 2.33 2.16 1.93 2.43%
Adjusted Per Share Value based on latest NOSH - 84,950
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 155.55 138.69 257.37 318.71 141.53 132.27 130.00 3.03%
EPS 12.83 -0.96 18.50 55.46 20.59 22.79 28.33 -12.36%
DPS 8.09 8.11 25.90 8.64 0.09 0.13 0.00 -
NAPS 1.8043 1.7268 1.7403 1.6676 1.257 1.1465 1.0069 10.20%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.72 1.95 2.48 5.40 2.86 3.66 2.93 -
P/RPS 0.89 1.14 0.78 0.91 1.09 1.47 1.18 -4.58%
P/EPS 10.84 -165.25 10.85 5.25 7.49 8.52 5.40 12.30%
EY 9.22 -0.61 9.22 19.03 13.34 11.73 18.53 -10.97%
DY 5.81 5.13 12.90 2.96 0.06 0.07 0.00 -
P/NAPS 0.77 0.92 1.15 1.75 1.23 1.69 1.52 -10.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 28/08/09 03/09/08 24/08/07 25/08/06 29/08/05 30/07/04 -
Price 1.92 1.99 2.46 5.55 3.08 3.22 3.22 -
P/RPS 1.00 1.16 0.77 0.94 1.17 1.29 1.29 -4.15%
P/EPS 12.11 -168.64 10.76 5.40 8.07 7.50 5.93 12.63%
EY 8.26 -0.59 9.29 18.52 12.39 13.34 16.86 -11.20%
DY 5.21 5.03 13.01 2.88 0.05 0.07 0.00 -
P/NAPS 0.86 0.93 1.14 1.80 1.32 1.49 1.67 -10.46%

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