[TONGHER] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 86.5%
YoY- 324.71%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 48,468 103,256 139,112 88,219 45,323 57,312 30,673 7.91%
PBT 3,923 10,177 21,587 28,521 6,963 15,074 6,175 -7.27%
Tax 67 -3,131 -4,652 -6,540 -2,092 -3,719 -1,498 -
NP 3,990 7,046 16,935 21,981 4,871 11,355 4,677 -2.61%
-
NP to SH 3,537 6,223 15,232 20,713 4,877 11,355 4,677 -4.54%
-
Tax Rate -1.71% 30.77% 21.55% 22.93% 30.04% 24.67% 24.26% -
Total Cost 44,478 96,210 122,177 66,238 40,452 45,957 25,996 9.35%
-
Net Worth 274,817 280,545 406,611 208,913 169,340 164,577 135,705 12.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 12,746 13,587 6,773 - - -
Div Payout % - - 83.68% 65.60% 138.89% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 274,817 280,545 406,611 208,913 169,340 164,577 135,705 12.46%
NOSH 127,230 127,520 127,464 84,924 84,670 82,702 80,777 7.85%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.23% 6.82% 12.17% 24.92% 10.75% 19.81% 15.25% -
ROE 1.29% 2.22% 3.75% 9.91% 2.88% 6.90% 3.45% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 38.09 80.97 109.14 103.88 53.53 69.30 37.97 0.05%
EPS 2.78 4.88 11.95 24.39 6.00 13.73 5.79 -11.50%
DPS 0.00 0.00 10.00 16.00 8.00 0.00 0.00 -
NAPS 2.16 2.20 3.19 2.46 2.00 1.99 1.68 4.27%
Adjusted Per Share Value based on latest NOSH - 84,924
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.79 65.59 88.36 56.04 28.79 36.40 19.48 7.92%
EPS 2.25 3.95 9.68 13.16 3.10 7.21 2.97 -4.51%
DPS 0.00 0.00 8.10 8.63 4.30 0.00 0.00 -
NAPS 1.7456 1.782 2.5828 1.327 1.0757 1.0454 0.862 12.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.81 2.26 6.55 3.36 3.30 3.30 2.18 -
P/RPS 4.75 2.79 6.00 3.23 6.16 4.76 5.74 -3.10%
P/EPS 65.11 46.31 54.81 13.78 57.29 24.03 37.65 9.54%
EY 1.54 2.16 1.82 7.26 1.75 4.16 2.66 -8.69%
DY 0.00 0.00 1.53 4.76 2.42 0.00 0.00 -
P/NAPS 0.84 1.03 2.05 1.37 1.65 1.66 1.30 -7.01%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 -
Price 1.69 1.68 3.52 3.72 3.14 3.50 2.45 -
P/RPS 4.44 2.07 3.23 3.58 5.87 5.05 6.45 -6.02%
P/EPS 60.79 34.43 29.46 15.25 54.51 25.49 42.31 6.22%
EY 1.64 2.90 3.39 6.56 1.83 3.92 2.36 -5.88%
DY 0.00 0.00 2.84 4.30 2.55 0.00 0.00 -
P/NAPS 0.78 0.76 1.10 1.51 1.57 1.76 1.46 -9.91%

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