[TONGHER] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 43.07%
YoY- 77.98%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 211,554 401,243 487,670 304,062 200,464 217,658 132,301 8.12%
PBT 14,224 28,254 92,634 73,107 35,357 57,377 26,886 -10.05%
Tax -1,744 -6,518 -19,417 -17,075 -5,711 -13,412 -7,018 -20.69%
NP 12,480 21,736 73,217 56,032 29,646 43,965 19,868 -7.45%
-
NP to SH 8,411 18,318 65,038 52,817 29,676 43,965 19,868 -13.33%
-
Tax Rate 12.26% 23.07% 20.96% 23.36% 16.15% 23.38% 26.10% -
Total Cost 199,074 379,507 414,453 248,030 170,818 173,693 112,433 9.98%
-
Net Worth 280,084 277,699 276,541 22,506 185,917 169,825 140,529 12.16%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,365 20,381 22,938 20,382 18,507 - 6,461 -0.24%
Div Payout % 75.68% 111.27% 35.27% 38.59% 62.37% - 32.52% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 280,084 277,699 276,541 22,506 185,917 169,825 140,529 12.16%
NOSH 127,311 127,385 127,438 84,928 84,125 82,439 80,764 7.87%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.90% 5.42% 15.01% 18.43% 14.79% 20.20% 15.02% -
ROE 3.00% 6.60% 23.52% 234.68% 15.96% 25.89% 14.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 166.17 314.98 382.67 358.02 238.29 264.02 163.81 0.23%
EPS 6.60 14.38 51.04 41.46 35.28 53.33 24.60 -19.67%
DPS 5.00 16.00 18.00 24.00 22.00 0.00 8.00 -7.52%
NAPS 2.20 2.18 2.17 0.265 2.21 2.06 1.74 3.98%
Adjusted Per Share Value based on latest NOSH - 84,929
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 134.38 254.87 309.77 193.14 127.34 138.26 84.04 8.12%
EPS 5.34 11.64 41.31 33.55 18.85 27.93 12.62 -13.34%
DPS 4.04 12.95 14.57 12.95 11.76 0.00 4.10 -0.24%
NAPS 1.7791 1.764 1.7566 0.143 1.181 1.0787 0.8926 12.17%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.72 2.00 3.14 4.10 2.39 4.30 2.55 -
P/RPS 1.04 0.63 0.82 1.15 1.00 1.63 1.56 -6.52%
P/EPS 26.03 13.91 6.15 6.59 6.78 8.06 10.37 16.56%
EY 3.84 7.19 16.25 15.17 14.76 12.40 9.65 -14.22%
DY 2.91 8.00 5.73 5.85 9.21 0.00 3.14 -1.25%
P/NAPS 0.78 0.92 1.45 15.47 1.08 2.09 1.47 -10.01%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 01/03/07 27/02/06 25/02/05 26/02/04 -
Price 1.70 2.00 2.79 4.08 2.34 3.78 2.81 -
P/RPS 1.02 0.63 0.73 1.14 0.98 1.43 1.72 -8.33%
P/EPS 25.73 13.91 5.47 6.56 6.63 7.09 11.42 14.48%
EY 3.89 7.19 18.29 15.24 15.08 14.11 8.75 -12.62%
DY 2.94 8.00 6.45 5.88 9.40 0.00 2.85 0.51%
P/NAPS 0.77 0.92 1.29 15.40 1.06 1.83 1.61 -11.55%

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