[TONGHER] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -97.47%
YoY- -97.39%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 591,804 573,248 235,520 257,112 398,548 445,460 190,468 20.77%
PBT 45,124 63,588 22,716 7,976 24,888 108,164 29,044 7.61%
Tax -6,892 6,648 -3,752 0 -5,840 -25,312 -8,344 -3.13%
NP 38,232 70,236 18,964 7,976 19,048 82,852 20,700 10.75%
-
NP to SH 26,672 52,100 15,000 464 17,776 75,768 20,700 4.31%
-
Tax Rate 15.27% -10.45% 16.52% 0.00% 23.47% 23.40% 28.73% -
Total Cost 553,572 503,012 216,556 249,136 379,500 362,608 169,768 21.75%
-
Net Worth 324,526 303,025 284,438 282,266 281,410 243,782 193,109 9.02%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 111,555 40,742 25,510 25,777 81,494 - - -
Div Payout % 418.25% 78.20% 170.07% 5,555.56% 458.45% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 324,526 303,025 284,438 282,266 281,410 243,782 193,109 9.02%
NOSH 126,768 127,321 127,551 128,888 127,335 84,941 84,697 6.94%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.46% 12.25% 8.05% 3.10% 4.78% 18.60% 10.87% -
ROE 8.22% 17.19% 5.27% 0.16% 6.32% 31.08% 10.72% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 466.84 450.24 184.65 199.48 312.99 524.43 224.88 12.93%
EPS 21.04 40.92 11.76 0.36 13.96 89.20 24.44 -2.46%
DPS 88.00 32.00 20.00 20.00 64.00 0.00 0.00 -
NAPS 2.56 2.38 2.23 2.19 2.21 2.87 2.28 1.94%
Adjusted Per Share Value based on latest NOSH - 128,888
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 375.92 364.13 149.60 163.32 253.16 282.96 120.99 20.77%
EPS 16.94 33.09 9.53 0.29 11.29 48.13 13.15 4.30%
DPS 70.86 25.88 16.20 16.37 51.77 0.00 0.00 -
NAPS 2.0614 1.9248 1.8068 1.793 1.7875 1.5485 1.2266 9.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.39 2.55 1.93 1.79 2.79 4.38 2.82 -
P/RPS 0.51 0.57 1.05 0.90 0.89 0.84 1.25 -13.86%
P/EPS 11.36 6.23 16.41 497.22 19.99 4.91 11.54 -0.26%
EY 8.80 16.05 6.09 0.20 5.00 20.37 8.67 0.24%
DY 36.82 12.55 10.36 11.17 22.94 0.00 0.00 -
P/NAPS 0.93 1.07 0.87 0.82 1.26 1.53 1.24 -4.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 31/05/10 15/05/09 26/05/08 28/05/07 13/06/06 -
Price 2.43 2.45 1.75 1.96 3.34 5.35 2.68 -
P/RPS 0.52 0.54 0.95 0.98 1.07 1.02 1.19 -12.87%
P/EPS 11.55 5.99 14.88 544.44 23.93 6.00 10.97 0.86%
EY 8.66 16.70 6.72 0.18 4.18 16.67 9.12 -0.85%
DY 36.21 13.06 11.43 10.20 19.16 0.00 0.00 -
P/NAPS 0.95 1.03 0.78 0.89 1.51 1.86 1.18 -3.54%

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