[TONGHER] YoY TTM 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- -89.53%
YoY- -98.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 524,058 582,911 272,558 253,036 403,528 493,689 250,653 13.06%
PBT 29,257 51,744 34,315 3,204 39,462 107,224 54,170 -9.74%
Tax -2,573 -3,993 -5,348 1,363 -7,868 -24,500 -8,675 -18.32%
NP 26,684 47,751 28,967 4,567 31,594 82,724 45,495 -8.50%
-
NP to SH 19,134 35,453 24,099 314 26,940 74,926 43,871 -12.90%
-
Tax Rate 8.79% 7.72% 15.59% -42.54% 19.94% 22.85% 16.01% -
Total Cost 497,374 535,160 243,591 248,469 371,934 410,965 205,158 15.88%
-
Net Worth 299,481 314,363 291,774 274,817 280,545 406,611 169,848 9.90%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 27,888 10,185 6,377 6,444 20,373 19,541 13,587 12.72%
Div Payout % 145.76% 28.73% 26.46% 2,052.37% 75.63% 26.08% 30.97% -
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 299,481 314,363 291,774 274,817 280,545 406,611 169,848 9.90%
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 5.09% 8.19% 10.63% 1.80% 7.83% 16.76% 18.15% -
ROE 6.39% 11.28% 8.26% 0.11% 9.60% 18.43% 25.83% -
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 414.72 458.00 213.92 198.88 316.44 387.32 295.15 5.82%
EPS 15.14 27.86 18.91 0.25 21.13 58.78 51.66 -18.48%
DPS 22.00 8.00 5.00 5.00 16.00 15.33 16.00 5.44%
NAPS 2.37 2.47 2.29 2.16 2.20 3.19 2.00 2.86%
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 332.88 370.27 173.13 160.73 256.32 313.59 159.22 13.06%
EPS 12.15 22.52 15.31 0.20 17.11 47.59 27.87 -12.91%
DPS 17.72 6.47 4.05 4.09 12.94 12.41 8.63 12.72%
NAPS 1.9023 1.9968 1.8534 1.7456 1.782 2.5828 1.0789 9.90%
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 0.44 0.41 0.82 0.91 0.71 1.69 1.14 -14.65%
P/EPS 11.95 6.82 9.25 733.40 10.70 11.14 6.50 10.67%
EY 8.37 14.66 10.81 0.14 9.35 8.97 15.37 -9.62%
DY 12.15 4.21 2.86 2.76 7.08 2.34 4.76 16.88%
P/NAPS 0.76 0.77 0.76 0.84 1.03 2.05 1.68 -12.37%
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 0.45 0.45 1.08 0.85 0.53 0.91 1.26 -15.75%
P/EPS 12.22 7.32 12.27 684.77 7.95 5.99 7.20 9.20%
EY 8.18 13.65 8.15 0.15 12.58 16.70 13.89 -8.43%
DY 11.89 3.92 2.16 2.96 9.52 4.36 4.30 18.45%
P/NAPS 0.78 0.83 1.01 0.78 0.76 1.10 1.86 -13.47%

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