[TONGHER] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -10.07%
YoY- 59.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 291,522 210,182 407,792 519,981 266,170 199,252 212,850 5.37%
PBT 35,184 8,396 41,797 112,693 67,441 42,348 61,329 -8.84%
Tax -4,716 89 -10,420 -25,817 -15,965 -12,012 -16,457 -18.79%
NP 30,468 8,485 31,377 86,876 51,476 30,336 44,872 -6.24%
-
NP to SH 24,629 3,712 27,717 78,514 49,224 30,369 44,872 -9.51%
-
Tax Rate 13.40% -1.06% 24.93% 22.91% 23.67% 28.36% 26.83% -
Total Cost 261,054 201,697 376,414 433,105 214,694 168,916 167,978 7.62%
-
Net Worth 291,730 274,586 280,402 406,505 208,921 167,786 163,784 10.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 8,492 8,474 27,190 30,583 27,176 20,134 - -
Div Payout % 34.48% 228.31% 98.10% 38.95% 55.21% 66.30% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 291,730 274,586 280,402 406,505 208,921 167,786 163,784 10.09%
NOSH 127,393 127,123 127,455 127,431 84,927 83,893 82,303 7.54%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.45% 4.04% 7.69% 16.71% 19.34% 15.22% 21.08% -
ROE 8.44% 1.35% 9.88% 19.31% 23.56% 18.10% 27.40% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 228.84 165.34 319.95 408.05 313.41 237.51 258.62 -2.01%
EPS 19.33 2.91 21.75 61.61 57.96 36.20 54.52 -15.86%
DPS 6.67 6.67 21.33 24.00 32.00 24.00 0.00 -
NAPS 2.29 2.16 2.20 3.19 2.46 2.00 1.99 2.36%
Adjusted Per Share Value based on latest NOSH - 127,464
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 185.18 133.51 259.03 330.29 169.07 126.57 135.20 5.38%
EPS 15.64 2.36 17.61 49.87 31.27 19.29 28.50 -9.51%
DPS 5.39 5.38 17.27 19.43 17.26 12.79 0.00 -
NAPS 1.8531 1.7442 1.7811 2.5821 1.3271 1.0658 1.0404 10.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.75 1.81 2.26 6.55 3.36 3.30 3.30 -
P/RPS 0.76 1.09 0.71 1.61 1.07 1.39 1.28 -8.31%
P/EPS 9.05 61.99 10.39 10.63 5.80 9.12 6.05 6.93%
EY 11.05 1.61 9.62 9.41 17.25 10.97 16.52 -6.47%
DY 3.81 3.68 9.44 3.66 9.52 7.27 0.00 -
P/NAPS 0.76 0.84 1.03 2.05 1.37 1.65 1.66 -12.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/02/11 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 -
Price 2.32 1.69 1.68 3.52 3.72 3.14 3.50 -
P/RPS 1.01 1.02 0.53 0.86 1.19 1.32 1.35 -4.71%
P/EPS 12.00 57.88 7.73 5.71 6.42 8.67 6.42 10.98%
EY 8.33 1.73 12.94 17.50 15.58 11.53 15.58 -9.90%
DY 2.87 3.94 12.70 6.82 8.60 7.64 0.00 -
P/NAPS 1.01 0.78 0.76 1.10 1.51 1.57 1.76 -8.83%

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