[TONGHER] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -4.85%
YoY- -64.7%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 609,698 291,522 210,182 407,792 519,981 266,170 199,252 20.48%
PBT 55,953 35,184 8,396 41,797 112,693 67,441 42,348 4.75%
Tax -4,145 -4,716 89 -10,420 -25,817 -15,965 -12,012 -16.24%
NP 51,808 30,468 8,485 31,377 86,876 51,476 30,336 9.32%
-
NP to SH 38,050 24,629 3,712 27,717 78,514 49,224 30,369 3.82%
-
Tax Rate 7.41% 13.40% -1.06% 24.93% 22.91% 23.67% 28.36% -
Total Cost 557,890 261,054 201,697 376,414 433,105 214,694 168,916 22.02%
-
Net Worth 314,261 291,730 274,586 280,402 406,505 208,921 167,786 11.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 13,571 8,492 8,474 27,190 30,583 27,176 20,134 -6.36%
Div Payout % 35.67% 34.48% 228.31% 98.10% 38.95% 55.21% 66.30% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 314,261 291,730 274,586 280,402 406,505 208,921 167,786 11.02%
NOSH 127,231 127,393 127,123 127,455 127,431 84,927 83,893 7.18%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.50% 10.45% 4.04% 7.69% 16.71% 19.34% 15.22% -
ROE 12.11% 8.44% 1.35% 9.88% 19.31% 23.56% 18.10% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 479.20 228.84 165.34 319.95 408.05 313.41 237.51 12.40%
EPS 29.91 19.33 2.91 21.75 61.61 57.96 36.20 -3.12%
DPS 10.67 6.67 6.67 21.33 24.00 32.00 24.00 -12.63%
NAPS 2.47 2.29 2.16 2.20 3.19 2.46 2.00 3.57%
Adjusted Per Share Value based on latest NOSH - 127,520
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 387.28 185.18 133.51 259.03 330.29 169.07 126.57 20.47%
EPS 24.17 15.64 2.36 17.61 49.87 31.27 19.29 3.82%
DPS 8.62 5.39 5.38 17.27 19.43 17.26 12.79 -6.36%
NAPS 1.9962 1.8531 1.7442 1.7811 2.5821 1.3271 1.0658 11.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.90 1.75 1.81 2.26 6.55 3.36 3.30 -
P/RPS 0.40 0.76 1.09 0.71 1.61 1.07 1.39 -18.73%
P/EPS 6.35 9.05 61.99 10.39 10.63 5.80 9.12 -5.85%
EY 15.74 11.05 1.61 9.62 9.41 17.25 10.97 6.19%
DY 5.61 3.81 3.68 9.44 3.66 9.52 7.27 -4.22%
P/NAPS 0.77 0.76 0.84 1.03 2.05 1.37 1.65 -11.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 28/02/11 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 -
Price 2.04 2.32 1.69 1.68 3.52 3.72 3.14 -
P/RPS 0.43 1.01 1.02 0.53 0.86 1.19 1.32 -17.04%
P/EPS 6.82 12.00 57.88 7.73 5.71 6.42 8.67 -3.91%
EY 14.66 8.33 1.73 12.94 17.50 15.58 11.53 4.08%
DY 5.23 2.87 3.94 12.70 6.82 8.60 7.64 -6.11%
P/NAPS 0.83 1.01 0.78 0.76 1.10 1.51 1.57 -10.07%

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