[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.87%
YoY- 563.51%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 395,702 380,267 457,274 218,642 157,637 305,844 389,986 0.24%
PBT 29,349 23,095 41,965 26,388 6,297 31,348 84,520 -16.14%
Tax -6,879 -4,741 -3,109 -3,537 67 -7,815 -19,363 -15.82%
NP 22,470 18,354 38,856 22,851 6,364 23,533 65,157 -16.24%
-
NP to SH 14,887 11,118 28,538 18,472 2,784 20,788 58,886 -20.46%
-
Tax Rate 23.44% 20.53% 7.41% 13.40% -1.06% 24.93% 22.91% -
Total Cost 373,232 361,913 418,418 195,791 151,273 282,311 324,829 2.33%
-
Net Worth 318,736 300,452 314,261 291,730 274,586 280,402 406,505 -3.96%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 5,059 27,890 10,178 6,369 6,356 20,392 22,937 -22.25%
Div Payout % 33.98% 250.86% 35.67% 34.48% 228.31% 98.10% 38.95% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 318,736 300,452 314,261 291,730 274,586 280,402 406,505 -3.96%
NOSH 126,482 126,773 127,231 127,393 127,123 127,455 127,431 -0.12%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.68% 4.83% 8.50% 10.45% 4.04% 7.69% 16.71% -
ROE 4.67% 3.70% 9.08% 6.33% 1.01% 7.41% 14.49% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 312.85 299.96 359.40 171.63 124.00 239.96 306.04 0.36%
EPS 11.77 8.77 22.43 14.50 2.18 16.31 46.21 -20.36%
DPS 4.00 22.00 8.00 5.00 5.00 16.00 18.00 -22.15%
NAPS 2.52 2.37 2.47 2.29 2.16 2.20 3.19 -3.84%
Adjusted Per Share Value based on latest NOSH - 127,412
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 251.35 241.55 290.46 138.88 100.13 194.27 247.72 0.24%
EPS 9.46 7.06 18.13 11.73 1.77 13.20 37.40 -20.45%
DPS 3.21 17.72 6.47 4.05 4.04 12.95 14.57 -22.26%
NAPS 2.0246 1.9085 1.9962 1.8531 1.7442 1.7811 2.5821 -3.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.72 1.81 1.90 1.75 1.81 2.26 6.55 -
P/RPS 0.55 0.60 0.53 1.02 1.46 0.94 2.14 -20.24%
P/EPS 14.61 20.64 8.47 12.07 82.65 13.86 14.17 0.51%
EY 6.84 4.85 11.81 8.29 1.21 7.22 7.05 -0.50%
DY 2.33 12.15 4.21 2.86 2.76 7.08 2.75 -2.72%
P/NAPS 0.68 0.76 0.77 0.76 0.84 1.03 2.05 -16.78%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 26/11/12 29/11/11 28/02/11 25/11/09 26/11/08 26/11/07 -
Price 1.80 1.85 2.04 2.32 1.69 1.68 3.52 -
P/RPS 0.58 0.62 0.57 1.35 1.36 0.70 1.15 -10.77%
P/EPS 15.29 21.09 9.09 16.00 77.17 10.30 7.62 12.29%
EY 6.54 4.74 11.00 6.25 1.30 9.71 13.13 -10.95%
DY 2.22 11.89 3.92 2.16 2.96 9.52 5.11 -12.96%
P/NAPS 0.71 0.78 0.83 1.01 0.78 0.76 1.10 -7.03%

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