[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.96%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 305,844 389,986 199,628 149,439 159,638 92,884 72,179 27.18%
PBT 31,348 84,520 50,581 31,761 45,997 20,274 9,906 21.14%
Tax -7,815 -19,363 -11,974 -9,009 -12,343 -5,463 -2,587 20.21%
NP 23,533 65,157 38,607 22,752 33,654 14,811 7,319 21.46%
-
NP to SH 20,788 58,886 36,918 22,777 33,654 14,811 7,319 18.98%
-
Tax Rate 24.93% 22.91% 23.67% 28.36% 26.83% 26.95% 26.12% -
Total Cost 282,311 324,829 161,021 126,687 125,984 78,073 64,860 27.75%
-
Net Worth 280,402 406,505 208,921 167,786 163,784 135,157 123,453 14.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 20,392 22,937 20,382 15,100 - - - -
Div Payout % 98.10% 38.95% 55.21% 66.30% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 280,402 406,505 208,921 167,786 163,784 135,157 123,453 14.63%
NOSH 127,455 127,431 84,927 83,893 82,303 80,450 80,164 8.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.69% 16.71% 19.34% 15.22% 21.08% 15.95% 10.14% -
ROE 7.41% 14.49% 17.67% 13.58% 20.55% 10.96% 5.93% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 239.96 306.04 235.06 178.13 193.96 115.45 90.04 17.72%
EPS 16.31 46.21 43.47 27.15 40.89 18.41 9.13 10.14%
DPS 16.00 18.00 24.00 18.00 0.00 0.00 0.00 -
NAPS 2.20 3.19 2.46 2.00 1.99 1.68 1.54 6.11%
Adjusted Per Share Value based on latest NOSH - 84,670
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 194.27 247.72 126.80 94.92 101.40 59.00 45.85 27.17%
EPS 13.20 37.40 23.45 14.47 21.38 9.41 4.65 18.97%
DPS 12.95 14.57 12.95 9.59 0.00 0.00 0.00 -
NAPS 1.7811 2.5821 1.3271 1.0658 1.0404 0.8585 0.7842 14.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.26 6.55 3.36 3.30 3.30 2.18 1.29 -
P/RPS 0.94 2.14 1.43 1.85 1.70 1.89 1.43 -6.74%
P/EPS 13.86 14.17 7.73 12.15 8.07 11.84 14.13 -0.32%
EY 7.22 7.05 12.94 8.23 12.39 8.44 7.08 0.32%
DY 7.08 2.75 7.14 5.45 0.00 0.00 0.00 -
P/NAPS 1.03 2.05 1.37 1.65 1.66 1.30 0.84 3.45%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 -
Price 1.68 3.52 3.72 3.14 3.50 2.45 1.30 -
P/RPS 0.70 1.15 1.58 1.76 1.80 2.12 1.44 -11.31%
P/EPS 10.30 7.62 8.56 11.57 8.56 13.31 14.24 -5.25%
EY 9.71 13.13 11.69 8.65 11.68 7.51 7.02 5.55%
DY 9.52 5.11 6.45 5.73 0.00 0.00 0.00 -
P/NAPS 0.76 1.10 1.51 1.57 1.76 1.46 0.84 -1.65%

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