[TONGHER] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 78.34%
YoY- 3132.76%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 527,784 591,804 573,248 235,520 257,112 398,548 445,460 2.86%
PBT 38,604 45,124 63,588 22,716 7,976 24,888 108,164 -15.76%
Tax -7,092 -6,892 6,648 -3,752 0 -5,840 -25,312 -19.09%
NP 31,512 38,232 70,236 18,964 7,976 19,048 82,852 -14.86%
-
NP to SH 21,004 26,672 52,100 15,000 464 17,776 75,768 -19.23%
-
Tax Rate 18.37% 15.27% -10.45% 16.52% 0.00% 23.47% 23.40% -
Total Cost 496,272 553,572 503,012 216,556 249,136 379,500 362,608 5.36%
-
Net Worth 312,529 324,526 303,025 284,438 282,266 281,410 243,782 4.22%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 20,244 111,555 40,742 25,510 25,777 81,494 - -
Div Payout % 96.39% 418.25% 78.20% 170.07% 5,555.56% 458.45% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 312,529 324,526 303,025 284,438 282,266 281,410 243,782 4.22%
NOSH 126,530 126,768 127,321 127,551 128,888 127,335 84,941 6.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.97% 6.46% 12.25% 8.05% 3.10% 4.78% 18.60% -
ROE 6.72% 8.22% 17.19% 5.27% 0.16% 6.32% 31.08% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 417.12 466.84 450.24 184.65 199.48 312.99 524.43 -3.74%
EPS 16.60 21.04 40.92 11.76 0.36 13.96 89.20 -24.42%
DPS 16.00 88.00 32.00 20.00 20.00 64.00 0.00 -
NAPS 2.47 2.56 2.38 2.23 2.19 2.21 2.87 -2.46%
Adjusted Per Share Value based on latest NOSH - 127,551
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 335.25 375.92 364.13 149.60 163.32 253.16 282.96 2.86%
EPS 13.34 16.94 33.09 9.53 0.29 11.29 48.13 -19.23%
DPS 12.86 70.86 25.88 16.20 16.37 51.77 0.00 -
NAPS 1.9852 2.0614 1.9248 1.8068 1.793 1.7875 1.5485 4.22%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.70 2.39 2.55 1.93 1.79 2.79 4.38 -
P/RPS 0.41 0.51 0.57 1.05 0.90 0.89 0.84 -11.25%
P/EPS 10.24 11.36 6.23 16.41 497.22 19.99 4.91 13.01%
EY 9.76 8.80 16.05 6.09 0.20 5.00 20.37 -11.53%
DY 9.41 36.82 12.55 10.36 11.17 22.94 0.00 -
P/NAPS 0.69 0.93 1.07 0.87 0.82 1.26 1.53 -12.41%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 30/05/12 30/05/11 31/05/10 15/05/09 26/05/08 28/05/07 -
Price 1.88 2.43 2.45 1.75 1.96 3.34 5.35 -
P/RPS 0.45 0.52 0.54 0.95 0.98 1.07 1.02 -12.73%
P/EPS 11.33 11.55 5.99 14.88 544.44 23.93 6.00 11.16%
EY 8.83 8.66 16.70 6.72 0.18 4.18 16.67 -10.04%
DY 8.51 36.21 13.06 11.43 10.20 19.16 0.00 -
P/NAPS 0.76 0.95 1.03 0.78 0.89 1.51 1.86 -13.84%

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