[TONGHER] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -99.37%
YoY- -97.39%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 147,951 143,312 58,880 64,278 99,637 111,365 47,617 20.77%
PBT 11,281 15,897 5,679 1,994 6,222 27,041 7,261 7.61%
Tax -1,723 1,662 -938 0 -1,460 -6,328 -2,086 -3.13%
NP 9,558 17,559 4,741 1,994 4,762 20,713 5,175 10.75%
-
NP to SH 6,668 13,025 3,750 116 4,444 18,942 5,175 4.31%
-
Tax Rate 15.27% -10.45% 16.52% 0.00% 23.47% 23.40% 28.73% -
Total Cost 138,393 125,753 54,139 62,284 94,875 90,652 42,442 21.75%
-
Net Worth 324,526 303,025 284,438 282,266 281,410 243,782 193,109 9.02%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 27,888 10,185 6,377 6,444 20,373 - - -
Div Payout % 418.25% 78.20% 170.07% 5,555.56% 458.45% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 324,526 303,025 284,438 282,266 281,410 243,782 193,109 9.02%
NOSH 126,768 127,321 127,551 128,888 127,335 84,941 84,697 6.94%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.46% 12.25% 8.05% 3.10% 4.78% 18.60% 10.87% -
ROE 2.05% 4.30% 1.32% 0.04% 1.58% 7.77% 2.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 116.71 112.56 46.16 49.87 78.25 131.11 56.22 12.93%
EPS 5.26 10.23 2.94 0.09 3.49 22.30 6.11 -2.46%
DPS 22.00 8.00 5.00 5.00 16.00 0.00 0.00 -
NAPS 2.56 2.38 2.23 2.19 2.21 2.87 2.28 1.94%
Adjusted Per Share Value based on latest NOSH - 128,888
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 93.98 91.03 37.40 40.83 63.29 70.74 30.25 20.77%
EPS 4.24 8.27 2.38 0.07 2.82 12.03 3.29 4.31%
DPS 17.72 6.47 4.05 4.09 12.94 0.00 0.00 -
NAPS 2.0614 1.9248 1.8068 1.793 1.7875 1.5485 1.2266 9.02%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.39 2.55 1.93 1.79 2.79 4.38 2.82 -
P/RPS 2.05 2.27 4.18 3.59 3.57 3.34 5.02 -13.85%
P/EPS 45.44 24.93 65.65 1,988.89 79.94 19.64 46.15 -0.25%
EY 2.20 4.01 1.52 0.05 1.25 5.09 2.17 0.22%
DY 9.21 3.14 2.59 2.79 5.73 0.00 0.00 -
P/NAPS 0.93 1.07 0.87 0.82 1.26 1.53 1.24 -4.67%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 31/05/10 15/05/09 26/05/08 28/05/07 13/06/06 -
Price 2.43 2.45 1.75 1.96 3.34 5.35 2.68 -
P/RPS 2.08 2.18 3.79 3.93 4.27 4.08 4.77 -12.90%
P/EPS 46.20 23.95 59.52 2,177.78 95.70 23.99 43.86 0.86%
EY 2.16 4.18 1.68 0.05 1.04 4.17 2.28 -0.89%
DY 9.05 3.27 2.86 2.55 4.79 0.00 0.00 -
P/NAPS 0.95 1.03 0.78 0.89 1.51 1.86 1.18 -3.54%

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