[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 34.89%
YoY- 59.5%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 218,642 157,637 305,844 389,986 199,628 149,439 159,638 5.37%
PBT 26,388 6,297 31,348 84,520 50,581 31,761 45,997 -8.84%
Tax -3,537 67 -7,815 -19,363 -11,974 -9,009 -12,343 -18.79%
NP 22,851 6,364 23,533 65,157 38,607 22,752 33,654 -6.24%
-
NP to SH 18,472 2,784 20,788 58,886 36,918 22,777 33,654 -9.51%
-
Tax Rate 13.40% -1.06% 24.93% 22.91% 23.67% 28.36% 26.83% -
Total Cost 195,791 151,273 282,311 324,829 161,021 126,687 125,984 7.62%
-
Net Worth 291,730 274,586 280,402 406,505 208,921 167,786 163,784 10.09%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,369 6,356 20,392 22,937 20,382 15,100 - -
Div Payout % 34.48% 228.31% 98.10% 38.95% 55.21% 66.30% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 291,730 274,586 280,402 406,505 208,921 167,786 163,784 10.09%
NOSH 127,393 127,123 127,455 127,431 84,927 83,893 82,303 7.54%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.45% 4.04% 7.69% 16.71% 19.34% 15.22% 21.08% -
ROE 6.33% 1.01% 7.41% 14.49% 17.67% 13.58% 20.55% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 171.63 124.00 239.96 306.04 235.06 178.13 193.96 -2.01%
EPS 14.50 2.18 16.31 46.21 43.47 27.15 40.89 -15.86%
DPS 5.00 5.00 16.00 18.00 24.00 18.00 0.00 -
NAPS 2.29 2.16 2.20 3.19 2.46 2.00 1.99 2.36%
Adjusted Per Share Value based on latest NOSH - 127,464
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 138.88 100.13 194.27 247.72 126.80 94.92 101.40 5.37%
EPS 11.73 1.77 13.20 37.40 23.45 14.47 21.38 -9.51%
DPS 4.05 4.04 12.95 14.57 12.95 9.59 0.00 -
NAPS 1.8531 1.7442 1.7811 2.5821 1.3271 1.0658 1.0404 10.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.75 1.81 2.26 6.55 3.36 3.30 3.30 -
P/RPS 1.02 1.46 0.94 2.14 1.43 1.85 1.70 -8.15%
P/EPS 12.07 82.65 13.86 14.17 7.73 12.15 8.07 6.93%
EY 8.29 1.21 7.22 7.05 12.94 8.23 12.39 -6.47%
DY 2.86 2.76 7.08 2.75 7.14 5.45 0.00 -
P/NAPS 0.76 0.84 1.03 2.05 1.37 1.65 1.66 -12.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/02/11 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 -
Price 2.32 1.69 1.68 3.52 3.72 3.14 3.50 -
P/RPS 1.35 1.36 0.70 1.15 1.58 1.76 1.80 -4.67%
P/EPS 16.00 77.17 10.30 7.62 8.56 11.57 8.56 10.98%
EY 6.25 1.30 9.71 13.13 11.69 8.65 11.68 -9.89%
DY 2.16 2.96 9.52 5.11 6.45 5.73 0.00 -
P/NAPS 1.01 0.78 0.76 1.10 1.51 1.57 1.76 -8.83%

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