[TONGHER] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 507.02%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 112,088 148,375 96,201 48,468 103,256 139,112 88,219 4.06%
PBT 3,985 7,804 10,694 3,923 10,177 21,587 28,521 -27.94%
Tax -1,889 -1,730 -1,146 67 -3,131 -4,652 -6,540 -18.68%
NP 2,096 6,074 9,548 3,990 7,046 16,935 21,981 -32.38%
-
NP to SH 695 4,060 8,371 3,537 6,223 15,232 20,713 -43.17%
-
Tax Rate 47.40% 22.17% 10.72% -1.71% 30.77% 21.55% 22.93% -
Total Cost 109,992 142,301 86,653 44,478 96,210 122,177 66,238 8.81%
-
Net Worth 299,481 314,363 291,774 274,817 280,545 406,611 208,913 6.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 12,746 13,587 -
Div Payout % - - - - - 83.68% 65.60% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 299,481 314,363 291,774 274,817 280,545 406,611 208,913 6.18%
NOSH 126,363 127,272 127,412 127,230 127,520 127,464 84,924 6.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.87% 4.09% 9.93% 8.23% 6.82% 12.17% 24.92% -
ROE 0.23% 1.29% 2.87% 1.29% 2.22% 3.75% 9.91% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 88.70 116.58 75.50 38.09 80.97 109.14 103.88 -2.59%
EPS 0.55 3.19 6.57 2.78 4.88 11.95 24.39 -46.81%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 16.00 -
NAPS 2.37 2.47 2.29 2.16 2.20 3.19 2.46 -0.61%
Adjusted Per Share Value based on latest NOSH - 127,230
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 71.20 94.25 61.11 30.79 65.59 88.36 56.04 4.06%
EPS 0.44 2.58 5.32 2.25 3.95 9.68 13.16 -43.21%
DPS 0.00 0.00 0.00 0.00 0.00 8.10 8.63 -
NAPS 1.9023 1.9968 1.8534 1.7456 1.782 2.5828 1.327 6.18%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.81 1.90 1.75 1.81 2.26 6.55 3.36 -
P/RPS 2.04 1.63 2.32 4.75 2.79 6.00 3.23 -7.36%
P/EPS 329.09 59.56 26.64 65.11 46.31 54.81 13.78 69.61%
EY 0.30 1.68 3.75 1.54 2.16 1.82 7.26 -41.17%
DY 0.00 0.00 0.00 0.00 0.00 1.53 4.76 -
P/NAPS 0.76 0.77 0.76 0.84 1.03 2.05 1.37 -9.34%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 29/11/11 28/02/11 25/11/09 26/11/08 26/11/07 28/11/06 -
Price 1.85 2.04 2.32 1.69 1.68 3.52 3.72 -
P/RPS 2.09 1.75 3.07 4.44 2.07 3.23 3.58 -8.57%
P/EPS 336.36 63.95 35.31 60.79 34.43 29.46 15.25 67.38%
EY 0.30 1.56 2.83 1.64 2.90 3.39 6.56 -40.17%
DY 0.00 0.00 0.00 0.00 0.00 2.84 4.30 -
P/NAPS 0.78 0.83 1.01 0.78 0.76 1.10 1.51 -10.41%

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