[TONGHER] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -33.91%
YoY- -71.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 601,065 344,279 211,554 401,243 487,670 304,062 200,464 20.07%
PBT 48,127 36,167 14,224 28,254 92,634 73,107 35,357 5.27%
Tax -941 -4,421 -1,744 -6,518 -19,417 -17,075 -5,711 -25.94%
NP 47,186 31,746 12,480 21,736 73,217 56,032 29,646 8.05%
-
NP to SH 36,554 25,387 8,411 18,318 65,038 52,817 29,676 3.53%
-
Tax Rate 1.96% 12.22% 12.26% 23.07% 20.96% 23.36% 16.15% -
Total Cost 553,879 312,533 199,074 379,507 414,453 248,030 170,818 21.64%
-
Net Worth 321,930 294,272 280,084 277,699 276,541 22,506 185,917 9.57%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 10,179 6,369 6,365 20,381 22,938 20,382 18,507 -9.47%
Div Payout % 27.85% 25.09% 75.68% 111.27% 35.27% 38.59% 62.37% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 321,930 294,272 280,084 277,699 276,541 22,506 185,917 9.57%
NOSH 127,245 127,390 127,311 127,385 127,438 84,928 84,125 7.13%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 7.85% 9.22% 5.90% 5.42% 15.01% 18.43% 14.79% -
ROE 11.35% 8.63% 3.00% 6.60% 23.52% 234.68% 15.96% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 472.37 270.25 166.17 314.98 382.67 358.02 238.29 12.07%
EPS 28.73 19.93 6.60 14.38 51.04 41.46 35.28 -3.36%
DPS 8.00 5.00 5.00 16.00 18.00 24.00 22.00 -15.50%
NAPS 2.53 2.31 2.20 2.18 2.17 0.265 2.21 2.27%
Adjusted Per Share Value based on latest NOSH - 127,319
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 381.80 218.69 134.38 254.87 309.77 193.14 127.34 20.07%
EPS 23.22 16.13 5.34 11.64 41.31 33.55 18.85 3.53%
DPS 6.47 4.05 4.04 12.95 14.57 12.95 11.76 -9.47%
NAPS 2.0449 1.8692 1.7791 1.764 1.7566 0.143 1.181 9.57%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.96 2.60 1.72 2.00 3.14 4.10 2.39 -
P/RPS 0.41 0.96 1.04 0.63 0.82 1.15 1.00 -13.80%
P/EPS 6.82 13.05 26.03 13.91 6.15 6.59 6.78 0.09%
EY 14.66 7.66 3.84 7.19 16.25 15.17 14.76 -0.11%
DY 4.08 1.92 2.91 8.00 5.73 5.85 9.21 -12.68%
P/NAPS 0.77 1.13 0.78 0.92 1.45 15.47 1.08 -5.48%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 27/02/09 26/02/08 01/03/07 27/02/06 -
Price 2.14 2.32 1.70 2.00 2.79 4.08 2.34 -
P/RPS 0.45 0.86 1.02 0.63 0.73 1.14 0.98 -12.16%
P/EPS 7.45 11.64 25.73 13.91 5.47 6.56 6.63 1.96%
EY 13.42 8.59 3.89 7.19 18.29 15.24 15.08 -1.92%
DY 3.74 2.16 2.94 8.00 6.45 5.88 9.40 -14.23%
P/NAPS 0.85 1.00 0.77 0.92 1.29 15.40 1.06 -3.61%

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