[TONGHER] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.28%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 401,243 487,670 304,062 200,464 217,658 132,301 102,387 25.53%
PBT 28,254 92,634 73,107 35,357 57,377 26,886 16,534 9.33%
Tax -6,518 -19,417 -17,075 -5,711 -13,412 -7,018 -4,754 5.39%
NP 21,736 73,217 56,032 29,646 43,965 19,868 11,780 10.73%
-
NP to SH 18,318 65,038 52,817 29,676 43,965 19,868 11,780 7.62%
-
Tax Rate 23.07% 20.96% 23.36% 16.15% 23.38% 26.10% 28.75% -
Total Cost 379,507 414,453 248,030 170,818 173,693 112,433 90,607 26.93%
-
Net Worth 277,699 276,541 22,506 185,917 169,825 140,529 128,392 13.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20,381 22,938 20,382 18,507 - 6,461 6,419 21.21%
Div Payout % 111.27% 35.27% 38.59% 62.37% - 32.52% 54.50% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 277,699 276,541 22,506 185,917 169,825 140,529 128,392 13.70%
NOSH 127,385 127,438 84,928 84,125 82,439 80,764 80,245 7.99%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.42% 15.01% 18.43% 14.79% 20.20% 15.02% 11.51% -
ROE 6.60% 23.52% 234.68% 15.96% 25.89% 14.14% 9.18% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 314.98 382.67 358.02 238.29 264.02 163.81 127.59 16.23%
EPS 14.38 51.04 41.46 35.28 53.33 24.60 14.68 -0.34%
DPS 16.00 18.00 24.00 22.00 0.00 8.00 8.00 12.23%
NAPS 2.18 2.17 0.265 2.21 2.06 1.74 1.60 5.28%
Adjusted Per Share Value based on latest NOSH - 84,792
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 254.87 309.77 193.14 127.34 138.26 84.04 65.04 25.53%
EPS 11.64 41.31 33.55 18.85 27.93 12.62 7.48 7.64%
DPS 12.95 14.57 12.95 11.76 0.00 4.10 4.08 21.20%
NAPS 1.764 1.7566 0.143 1.181 1.0787 0.8926 0.8156 13.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.00 3.14 4.10 2.39 4.30 2.55 1.43 -
P/RPS 0.63 0.82 1.15 1.00 1.63 1.56 1.12 -9.13%
P/EPS 13.91 6.15 6.59 6.78 8.06 10.37 9.74 6.11%
EY 7.19 16.25 15.17 14.76 12.40 9.65 10.27 -5.76%
DY 8.00 5.73 5.85 9.21 0.00 3.14 5.59 6.15%
P/NAPS 0.92 1.45 15.47 1.08 2.09 1.47 0.89 0.55%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 01/03/07 27/02/06 25/02/05 26/02/04 27/02/03 -
Price 2.00 2.79 4.08 2.34 3.78 2.81 1.43 -
P/RPS 0.63 0.73 1.14 0.98 1.43 1.72 1.12 -9.13%
P/EPS 13.91 5.47 6.56 6.63 7.09 11.42 9.74 6.11%
EY 7.19 18.29 15.24 15.08 14.11 8.75 10.27 -5.76%
DY 8.00 6.45 5.88 9.40 0.00 2.85 5.59 6.15%
P/NAPS 0.92 1.29 15.40 1.06 1.83 1.61 0.89 0.55%

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