[TONGHER] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 20.53%
YoY- 186.81%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 224,825 307,824 439,384 442,796 207,757 219,448 172,416 4.52%
PBT 27,544 9,458 50,872 114,158 32,612 51,250 43,710 -7.40%
Tax -4,135 -1,835 -9,389 -26,388 -4,227 -11,666 -11,716 -15.92%
NP 23,409 7,623 41,483 87,770 28,385 39,584 31,994 -5.07%
-
NP to SH 19,265 3,000 35,949 80,407 28,035 39,590 31,994 -8.10%
-
Tax Rate 15.01% 19.40% 18.46% 23.12% 12.96% 22.76% 26.80% -
Total Cost 201,416 300,201 397,901 355,026 179,372 179,864 140,422 6.19%
-
Net Worth 284,347 272,201 274,057 254,850 199,514 181,603 159,080 10.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 6,377 6,444 33,120 20,383 6,773 100 6,535 -0.40%
Div Payout % 33.10% 214.81% 92.13% 25.35% 24.16% 0.25% 20.43% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 284,347 272,201 274,057 254,850 199,514 181,603 159,080 10.15%
NOSH 127,510 127,794 127,468 84,950 85,628 84,075 82,424 7.53%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 10.41% 2.48% 9.44% 19.82% 13.66% 18.04% 18.56% -
ROE 6.78% 1.10% 13.12% 31.55% 14.05% 21.80% 20.11% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 176.32 240.87 344.70 521.24 242.63 261.01 209.18 -2.80%
EPS 15.11 2.35 28.20 94.65 32.74 47.09 38.82 -14.54%
DPS 5.00 5.00 26.00 24.00 8.00 0.12 8.00 -7.53%
NAPS 2.23 2.13 2.15 3.00 2.33 2.16 1.93 2.43%
Adjusted Per Share Value based on latest NOSH - 84,950
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 142.81 195.53 279.10 281.27 131.97 139.39 109.52 4.52%
EPS 12.24 1.91 22.83 51.07 17.81 25.15 20.32 -8.09%
DPS 4.05 4.09 21.04 12.95 4.30 0.06 4.15 -0.40%
NAPS 1.8062 1.729 1.7408 1.6188 1.2673 1.1536 1.0105 10.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.72 1.95 2.48 5.40 2.86 3.66 2.93 -
P/RPS 0.98 0.81 0.72 1.04 1.18 1.40 1.40 -5.76%
P/EPS 11.38 83.07 8.79 5.71 8.74 7.77 7.55 7.07%
EY 8.78 1.20 11.37 17.53 11.45 12.87 13.25 -6.62%
DY 2.91 2.56 10.48 4.44 2.80 0.03 2.73 1.06%
P/NAPS 0.77 0.92 1.15 1.80 1.23 1.69 1.52 -10.71%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 28/08/09 03/09/08 24/08/07 25/08/06 29/08/05 30/07/04 -
Price 1.92 1.99 2.46 5.55 3.08 3.22 3.22 -
P/RPS 1.09 0.83 0.71 1.06 1.27 1.23 1.54 -5.59%
P/EPS 12.71 84.77 8.72 5.86 9.41 6.84 8.30 7.35%
EY 7.87 1.18 11.46 17.05 10.63 14.62 12.05 -6.85%
DY 2.60 2.51 10.57 4.32 2.60 0.04 2.48 0.79%
P/NAPS 0.86 0.93 1.14 1.85 1.32 1.49 1.67 -10.46%

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