[TONGHER] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.82%
YoY- 70.79%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 272,558 253,036 403,528 493,689 250,653 207,459 199,055 5.37%
PBT 34,315 3,204 39,462 107,224 54,170 43,139 52,609 -6.87%
Tax -5,348 1,363 -7,868 -24,500 -8,675 -10,039 -13,937 -14.74%
NP 28,967 4,567 31,594 82,724 45,495 33,100 38,672 -4.69%
-
NP to SH 24,099 314 26,940 74,926 43,871 33,112 38,672 -7.57%
-
Tax Rate 15.59% -42.54% 19.94% 22.85% 16.01% 23.27% 26.49% -
Total Cost 243,591 248,469 371,934 410,965 205,158 174,359 160,383 7.21%
-
Net Worth 291,774 274,817 280,545 406,611 169,848 169,340 164,577 10.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 6,377 6,444 20,373 19,541 13,587 6,874 6,535 -0.40%
Div Payout % 26.46% 2,052.37% 75.63% 26.08% 30.97% 20.76% 16.90% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 291,774 274,817 280,545 406,611 169,848 169,340 164,577 10.00%
NOSH 127,412 127,230 127,520 127,464 84,924 84,670 82,702 7.46%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.63% 1.80% 7.83% 16.76% 18.15% 15.95% 19.43% -
ROE 8.26% 0.11% 9.60% 18.43% 25.83% 19.55% 23.50% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 213.92 198.88 316.44 387.32 295.15 245.02 240.69 -1.94%
EPS 18.91 0.25 21.13 58.78 51.66 39.11 46.76 -13.99%
DPS 5.00 5.00 16.00 15.33 16.00 8.12 8.00 -7.53%
NAPS 2.29 2.16 2.20 3.19 2.00 2.00 1.99 2.36%
Adjusted Per Share Value based on latest NOSH - 127,464
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 173.13 160.73 256.32 313.59 159.22 131.78 126.44 5.37%
EPS 15.31 0.20 17.11 47.59 27.87 21.03 24.56 -7.57%
DPS 4.05 4.09 12.94 12.41 8.63 4.37 4.15 -0.40%
NAPS 1.8534 1.7456 1.782 2.5828 1.0789 1.0757 1.0454 10.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.75 1.81 2.26 6.55 3.36 3.30 3.30 -
P/RPS 0.82 0.91 0.71 1.69 1.14 1.35 1.37 -8.19%
P/EPS 9.25 733.40 10.70 11.14 6.50 8.44 7.06 4.60%
EY 10.81 0.14 9.35 8.97 15.37 11.85 14.17 -4.40%
DY 2.86 2.76 7.08 2.34 4.76 2.46 2.42 2.82%
P/NAPS 0.76 0.84 1.03 2.05 1.68 1.65 1.66 -12.20%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/02/11 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 05/11/04 -
Price 2.32 1.69 1.68 3.52 3.72 3.14 3.50 -
P/RPS 1.08 0.85 0.53 0.91 1.26 1.28 1.45 -4.78%
P/EPS 12.27 684.77 7.95 5.99 7.20 8.03 7.48 8.59%
EY 8.15 0.15 12.58 16.70 13.89 12.45 13.36 -7.90%
DY 2.16 2.96 9.52 4.36 4.30 2.59 2.29 -0.96%
P/NAPS 1.01 0.78 0.76 1.10 1.86 1.57 1.76 -8.83%

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