[TONGHER] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -25.06%
YoY- -64.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 582,911 272,558 253,036 403,528 493,689 250,653 207,459 18.78%
PBT 51,744 34,315 3,204 39,462 107,224 54,170 43,139 3.07%
Tax -3,993 -5,348 1,363 -7,868 -24,500 -8,675 -10,039 -14.23%
NP 47,751 28,967 4,567 31,594 82,724 45,495 33,100 6.29%
-
NP to SH 35,453 24,099 314 26,940 74,926 43,871 33,112 1.14%
-
Tax Rate 7.72% 15.59% -42.54% 19.94% 22.85% 16.01% 23.27% -
Total Cost 535,160 243,591 248,469 371,934 410,965 205,158 174,359 20.54%
-
Net Worth 314,363 291,774 274,817 280,545 406,611 169,848 169,340 10.85%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 10,185 6,377 6,444 20,373 19,541 13,587 6,874 6.76%
Div Payout % 28.73% 26.46% 2,052.37% 75.63% 26.08% 30.97% 20.76% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 314,363 291,774 274,817 280,545 406,611 169,848 169,340 10.85%
NOSH 127,272 127,412 127,230 127,520 127,464 84,924 84,670 7.02%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 8.19% 10.63% 1.80% 7.83% 16.76% 18.15% 15.95% -
ROE 11.28% 8.26% 0.11% 9.60% 18.43% 25.83% 19.55% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 458.00 213.92 198.88 316.44 387.32 295.15 245.02 10.98%
EPS 27.86 18.91 0.25 21.13 58.78 51.66 39.11 -5.49%
DPS 8.00 5.00 5.00 16.00 15.33 16.00 8.12 -0.24%
NAPS 2.47 2.29 2.16 2.20 3.19 2.00 2.00 3.57%
Adjusted Per Share Value based on latest NOSH - 127,520
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 370.27 173.13 160.73 256.32 313.59 159.22 131.78 18.78%
EPS 22.52 15.31 0.20 17.11 47.59 27.87 21.03 1.14%
DPS 6.47 4.05 4.09 12.94 12.41 8.63 4.37 6.75%
NAPS 1.9968 1.8534 1.7456 1.782 2.5828 1.0789 1.0757 10.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.90 1.75 1.81 2.26 6.55 3.36 3.30 -
P/RPS 0.41 0.82 0.91 0.71 1.69 1.14 1.35 -18.00%
P/EPS 6.82 9.25 733.40 10.70 11.14 6.50 8.44 -3.48%
EY 14.66 10.81 0.14 9.35 8.97 15.37 11.85 3.60%
DY 4.21 2.86 2.76 7.08 2.34 4.76 2.46 9.36%
P/NAPS 0.77 0.76 0.84 1.03 2.05 1.68 1.65 -11.92%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 28/02/11 25/11/09 26/11/08 26/11/07 28/11/06 29/11/05 -
Price 2.04 2.32 1.69 1.68 3.52 3.72 3.14 -
P/RPS 0.45 1.08 0.85 0.53 0.91 1.26 1.28 -15.98%
P/EPS 7.32 12.27 684.77 7.95 5.99 7.20 8.03 -1.53%
EY 13.65 8.15 0.15 12.58 16.70 13.89 12.45 1.54%
DY 3.92 2.16 2.96 9.52 4.36 4.30 2.59 7.14%
P/NAPS 0.83 1.01 0.78 0.76 1.10 1.86 1.57 -10.07%

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