[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -749.14%
YoY- -105.17%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 268,179 308,899 122,441 109,169 202,588 250,874 111,409 15.75%
PBT 19,110 34,161 15,694 2,375 21,171 62,932 22,060 -2.36%
Tax -2,852 -1,379 -2,391 0 -4,683 -14,711 -5,434 -10.17%
NP 16,258 32,782 13,303 2,375 16,488 48,221 16,626 -0.37%
-
NP to SH 10,423 24,478 10,101 -753 14,565 43,654 16,205 -7.08%
-
Tax Rate 14.92% 4.04% 15.24% 0.00% 22.12% 23.38% 24.63% -
Total Cost 251,921 276,117 109,138 106,794 186,100 202,653 94,783 17.67%
-
Net Worth 303,053 306,770 284,050 271,845 273,969 262,535 197,891 7.35%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,896 10,183 6,368 6,381 20,388 6,797 67 173.01%
Div Payout % 267.64% 41.60% 63.05% 0.00% 139.98% 15.57% 0.42% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 303,053 306,770 284,050 271,845 273,969 262,535 197,891 7.35%
NOSH 126,800 127,290 127,377 127,627 127,427 84,963 84,931 6.90%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.06% 10.61% 10.86% 2.18% 8.14% 19.22% 14.92% -
ROE 3.44% 7.98% 3.56% -0.28% 5.32% 16.63% 8.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 211.50 242.67 96.12 85.54 158.98 295.27 131.17 8.27%
EPS 8.22 19.23 7.93 -0.59 11.43 51.38 19.08 -13.08%
DPS 22.00 8.00 5.00 5.00 16.00 8.00 0.08 154.79%
NAPS 2.39 2.41 2.23 2.13 2.15 3.09 2.33 0.42%
Adjusted Per Share Value based on latest NOSH - 127,794
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 170.35 196.21 77.77 69.34 128.68 159.36 70.77 15.75%
EPS 6.62 15.55 6.42 -0.48 9.25 27.73 10.29 -7.08%
DPS 17.72 6.47 4.05 4.05 12.95 4.32 0.04 175.84%
NAPS 1.925 1.9486 1.8043 1.7268 1.7403 1.6676 1.257 7.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.09 2.40 1.72 1.95 2.48 5.40 2.86 -
P/RPS 0.99 0.99 1.79 2.28 1.56 1.83 2.18 -12.31%
P/EPS 25.43 12.48 21.69 -330.51 21.70 10.51 14.99 9.19%
EY 3.93 8.01 4.61 -0.30 4.61 9.51 6.67 -8.43%
DY 10.53 3.33 2.91 2.56 6.45 1.48 0.03 165.35%
P/NAPS 0.87 1.00 0.77 0.92 1.15 1.75 1.23 -5.60%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 22/08/11 17/08/10 28/08/09 03/09/08 24/08/07 25/08/06 -
Price 1.91 1.95 1.92 1.99 2.46 5.55 3.08 -
P/RPS 0.90 0.80 2.00 2.33 1.55 1.88 2.35 -14.76%
P/EPS 23.24 10.14 24.21 -337.29 21.52 10.80 16.14 6.25%
EY 4.30 9.86 4.13 -0.30 4.65 9.26 6.19 -5.88%
DY 11.52 4.10 2.60 2.51 6.50 1.44 0.03 169.35%
P/NAPS 0.80 0.81 0.86 0.93 1.14 1.80 1.32 -8.00%

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