[TONGHER] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -37.29%
YoY- -57.05%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 103,256 139,112 88,219 45,323 57,312 30,673 26,785 25.19%
PBT 10,177 21,587 28,521 6,963 15,074 6,175 5,624 10.37%
Tax -3,131 -4,652 -6,540 -2,092 -3,719 -1,498 -1,477 13.32%
NP 7,046 16,935 21,981 4,871 11,355 4,677 4,147 9.22%
-
NP to SH 6,223 15,232 20,713 4,877 11,355 4,677 4,147 6.99%
-
Tax Rate 30.77% 21.55% 22.93% 30.04% 24.67% 24.26% 26.26% -
Total Cost 96,210 122,177 66,238 40,452 45,957 25,996 22,638 27.24%
-
Net Worth 280,545 406,611 208,913 169,340 164,577 135,705 123,767 14.59%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 12,746 13,587 6,773 - - - -
Div Payout % - 83.68% 65.60% 138.89% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 280,545 406,611 208,913 169,340 164,577 135,705 123,767 14.59%
NOSH 127,520 127,464 84,924 84,670 82,702 80,777 80,368 7.99%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.82% 12.17% 24.92% 10.75% 19.81% 15.25% 15.48% -
ROE 2.22% 3.75% 9.91% 2.88% 6.90% 3.45% 3.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 80.97 109.14 103.88 53.53 69.30 37.97 33.33 15.92%
EPS 4.88 11.95 24.39 6.00 13.73 5.79 5.16 -0.92%
DPS 0.00 10.00 16.00 8.00 0.00 0.00 0.00 -
NAPS 2.20 3.19 2.46 2.00 1.99 1.68 1.54 6.11%
Adjusted Per Share Value based on latest NOSH - 84,670
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 65.59 88.36 56.04 28.79 36.40 19.48 17.01 25.19%
EPS 3.95 9.68 13.16 3.10 7.21 2.97 2.63 7.00%
DPS 0.00 8.10 8.63 4.30 0.00 0.00 0.00 -
NAPS 1.782 2.5828 1.327 1.0757 1.0454 0.862 0.7862 14.59%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 2.26 6.55 3.36 3.30 3.30 2.18 1.29 -
P/RPS 2.79 6.00 3.23 6.16 4.76 5.74 3.87 -5.30%
P/EPS 46.31 54.81 13.78 57.29 24.03 37.65 25.00 10.81%
EY 2.16 1.82 7.26 1.75 4.16 2.66 4.00 -9.75%
DY 0.00 1.53 4.76 2.42 0.00 0.00 0.00 -
P/NAPS 1.03 2.05 1.37 1.65 1.66 1.30 0.84 3.45%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 -
Price 1.68 3.52 3.72 3.14 3.50 2.45 1.30 -
P/RPS 2.07 3.23 3.58 5.87 5.05 6.45 3.90 -10.01%
P/EPS 34.43 29.46 15.25 54.51 25.49 42.31 25.19 5.34%
EY 2.90 3.39 6.56 1.83 3.92 2.36 3.97 -5.09%
DY 0.00 2.84 4.30 2.55 0.00 0.00 0.00 -
P/NAPS 0.76 1.10 1.51 1.57 1.76 1.46 0.84 -1.65%

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