[TONGHER] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 20.71%
YoY- 77.99%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 211,554 401,243 487,670 303,331 200,464 217,658 132,301 8.12%
PBT 14,225 28,254 92,634 73,285 35,348 57,377 26,887 -10.05%
Tax -1,744 -6,518 -19,416 -17,112 -5,671 -13,451 -6,947 -20.55%
NP 12,481 21,736 73,218 56,173 29,677 43,926 19,940 -7.50%
-
NP to SH 8,411 18,318 65,038 52,958 29,754 43,926 19,940 -13.38%
-
Tax Rate 12.26% 23.07% 20.96% 23.35% 16.04% 23.44% 25.84% -
Total Cost 199,073 379,507 414,452 247,158 170,787 173,732 112,361 9.99%
-
Net Worth 254,797 277,556 27,668 169,859 196,719 170,744 142,151 10.20%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,444 20,373 19,541 13,587 6,874 - 6,535 -0.23%
Div Payout % 76.62% 111.22% 30.05% 25.66% 23.10% - 32.78% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 254,797 277,556 27,668 169,859 196,719 170,744 142,151 10.20%
NOSH 127,398 127,319 127,505 84,929 84,792 82,885 81,696 7.67%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.90% 5.42% 15.01% 18.52% 14.80% 20.18% 15.07% -
ROE 3.30% 6.60% 235.06% 31.18% 15.13% 25.73% 14.03% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 166.06 315.15 382.47 357.15 236.42 262.60 161.94 0.41%
EPS 6.60 14.39 51.01 62.35 35.09 53.00 24.41 -19.57%
DPS 5.00 16.00 15.33 16.00 8.11 0.00 8.00 -7.52%
NAPS 2.00 2.18 0.217 2.00 2.32 2.06 1.74 2.34%
Adjusted Per Share Value based on latest NOSH - 84,929
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 134.38 254.87 309.77 192.68 127.34 138.26 84.04 8.12%
EPS 5.34 11.64 41.31 33.64 18.90 27.90 12.67 -13.40%
DPS 4.09 12.94 12.41 8.63 4.37 0.00 4.15 -0.24%
NAPS 1.6185 1.763 0.1758 1.079 1.2496 1.0846 0.903 10.20%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.72 2.00 3.14 4.10 2.39 4.30 2.55 -
P/RPS 1.04 0.63 0.82 1.15 1.01 1.64 1.57 -6.62%
P/EPS 26.05 13.90 6.16 6.58 6.81 8.11 10.45 16.42%
EY 3.84 7.19 16.24 15.21 14.68 12.32 9.57 -14.10%
DY 2.91 8.00 4.88 3.90 3.39 0.00 3.14 -1.25%
P/NAPS 0.86 0.92 14.47 2.05 1.03 2.09 1.47 -8.53%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 26/02/08 01/03/07 27/02/06 25/02/05 26/02/04 -
Price 1.70 2.00 2.79 4.08 2.34 3.78 2.81 -
P/RPS 1.02 0.63 0.73 1.14 0.99 1.44 1.74 -8.50%
P/EPS 25.75 13.90 5.47 6.54 6.67 7.13 11.51 14.34%
EY 3.88 7.19 18.28 15.28 15.00 14.02 8.69 -12.56%
DY 2.94 8.00 5.49 3.92 3.46 0.00 2.85 0.51%
P/NAPS 0.85 0.92 12.86 2.04 1.01 1.83 1.61 -10.09%

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