[TONGHER] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -23.36%
YoY- -30.88%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 102,951 139,509 63,792 49,437 52,156 32,745 24,598 26.91%
PBT 14,949 35,892 14,799 10,824 15,574 8,637 3,860 25.28%
Tax -3,223 -8,382 -3,348 -3,053 -4,323 -2,388 -1,060 20.34%
NP 11,726 27,510 11,451 7,771 11,251 6,249 2,800 26.93%
-
NP to SH 10,121 24,712 11,106 7,777 11,251 6,249 2,800 23.85%
-
Tax Rate 21.56% 23.35% 22.62% 28.21% 27.76% 27.65% 27.46% -
Total Cost 91,225 111,999 52,341 41,666 40,905 26,496 21,798 26.91%
-
Net Worth 274,057 262,495 199,514 181,603 159,080 130,120 119,541 14.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 68 100 - - - -
Div Payout % - - 0.62% 1.30% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 274,057 262,495 199,514 181,603 159,080 130,120 119,541 14.81%
NOSH 127,468 84,950 85,628 84,075 82,424 80,321 80,229 8.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.39% 19.72% 17.95% 15.72% 21.57% 19.08% 11.38% -
ROE 3.69% 9.41% 5.57% 4.28% 7.07% 4.80% 2.34% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 80.77 164.22 74.50 58.80 63.28 40.77 30.66 17.50%
EPS 7.94 29.09 12.97 9.25 13.65 7.78 3.49 14.66%
DPS 0.00 0.00 0.08 0.12 0.00 0.00 0.00 -
NAPS 2.15 3.09 2.33 2.16 1.93 1.62 1.49 6.29%
Adjusted Per Share Value based on latest NOSH - 84,075
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 65.39 88.62 40.52 31.40 33.13 20.80 15.62 26.92%
EPS 6.43 15.70 7.05 4.94 7.15 3.97 1.78 23.84%
DPS 0.00 0.00 0.04 0.06 0.00 0.00 0.00 -
NAPS 1.7408 1.6674 1.2673 1.1536 1.0105 0.8265 0.7593 14.81%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.48 5.40 2.86 3.66 2.93 1.75 1.43 -
P/RPS 3.07 3.29 3.84 6.22 4.63 4.29 4.66 -6.71%
P/EPS 31.23 18.56 22.05 39.57 21.47 22.49 40.97 -4.41%
EY 3.20 5.39 4.53 2.53 4.66 4.45 2.44 4.61%
DY 0.00 0.00 0.03 0.03 0.00 0.00 0.00 -
P/NAPS 1.15 1.75 1.23 1.69 1.52 1.08 0.96 3.05%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 03/09/08 24/08/07 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 -
Price 2.46 5.55 3.08 3.22 3.22 1.80 1.40 -
P/RPS 3.05 3.38 4.13 5.48 5.09 4.42 4.57 -6.51%
P/EPS 30.98 19.08 23.75 34.81 23.59 23.14 40.11 -4.20%
EY 3.23 5.24 4.21 2.87 4.24 4.32 2.49 4.42%
DY 0.00 0.00 0.03 0.04 0.00 0.00 0.00 -
P/NAPS 1.14 1.80 1.32 1.49 1.67 1.11 0.94 3.26%

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