[TONGHER] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -10.14%
YoY- -32.26%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 401,243 487,670 303,331 200,464 217,658 132,301 102,387 25.53%
PBT 28,254 92,634 73,285 35,348 57,377 26,887 16,534 9.33%
Tax -6,518 -19,416 -17,112 -5,671 -13,451 -6,947 -4,824 5.13%
NP 21,736 73,218 56,173 29,677 43,926 19,940 11,710 10.84%
-
NP to SH 18,318 65,038 52,958 29,754 43,926 19,940 11,710 7.73%
-
Tax Rate 23.07% 20.96% 23.35% 16.04% 23.44% 25.84% 29.18% -
Total Cost 379,507 414,452 247,158 170,787 173,732 112,361 90,677 26.91%
-
Net Worth 277,556 27,668 169,859 196,719 170,744 142,151 128,461 13.68%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 20,373 19,541 13,587 6,874 - 6,535 6,423 21.19%
Div Payout % 111.22% 30.05% 25.66% 23.10% - 32.78% 54.85% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 277,556 27,668 169,859 196,719 170,744 142,151 128,461 13.68%
NOSH 127,319 127,505 84,929 84,792 82,885 81,696 80,288 7.97%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.42% 15.01% 18.52% 14.80% 20.18% 15.07% 11.44% -
ROE 6.60% 235.06% 31.18% 15.13% 25.73% 14.03% 9.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 315.15 382.47 357.15 236.42 262.60 161.94 127.52 16.25%
EPS 14.39 51.01 62.35 35.09 53.00 24.41 14.58 -0.21%
DPS 16.00 15.33 16.00 8.11 0.00 8.00 8.00 12.23%
NAPS 2.18 0.217 2.00 2.32 2.06 1.74 1.60 5.28%
Adjusted Per Share Value based on latest NOSH - 84,792
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 254.87 309.77 192.68 127.34 138.26 84.04 65.04 25.53%
EPS 11.64 41.31 33.64 18.90 27.90 12.67 7.44 7.73%
DPS 12.94 12.41 8.63 4.37 0.00 4.15 4.08 21.19%
NAPS 1.763 0.1758 1.079 1.2496 1.0846 0.903 0.816 13.68%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.00 3.14 4.10 2.39 4.30 2.55 1.43 -
P/RPS 0.63 0.82 1.15 1.01 1.64 1.57 1.12 -9.13%
P/EPS 13.90 6.16 6.58 6.81 8.11 10.45 9.80 5.99%
EY 7.19 16.24 15.21 14.68 12.32 9.57 10.20 -5.65%
DY 8.00 4.88 3.90 3.39 0.00 3.14 5.59 6.15%
P/NAPS 0.92 14.47 2.05 1.03 2.09 1.47 0.89 0.55%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 26/02/08 01/03/07 27/02/06 25/02/05 26/02/04 27/02/03 -
Price 2.00 2.79 4.08 2.34 3.78 2.81 1.43 -
P/RPS 0.63 0.73 1.14 0.99 1.44 1.74 1.12 -9.13%
P/EPS 13.90 5.47 6.54 6.67 7.13 11.51 9.80 5.99%
EY 7.19 18.28 15.28 15.00 14.02 8.69 10.20 -5.65%
DY 8.00 5.49 3.92 3.46 0.00 2.85 5.59 6.15%
P/NAPS 0.92 12.86 2.04 1.01 1.83 1.61 0.89 0.55%

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