[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 405.86%
YoY- 9.6%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 117,864 102,387 96,238 90,790 83,184 103,646 107,438 6.37%
PBT 21,852 16,534 13,208 8,572 1,708 8,837 10,732 60.71%
Tax -6,024 -4,754 -3,449 -2,360 -480 -2,122 -3,009 58.91%
NP 15,828 11,780 9,758 6,212 1,228 6,715 7,722 61.43%
-
NP to SH 15,828 11,780 9,758 6,212 1,228 6,715 7,722 61.43%
-
Tax Rate 27.57% 28.75% 26.11% 27.53% 28.10% 24.01% 28.04% -
Total Cost 102,036 90,607 86,480 84,578 81,956 96,931 99,716 1.54%
-
Net Worth 130,027 128,392 123,453 119,276 117,144 116,051 121,599 4.57%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 6,419 - - - 6,402 - -
Div Payout % - 54.50% - - - 95.35% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 130,027 128,392 123,453 119,276 117,144 116,051 121,599 4.57%
NOSH 80,263 80,245 80,164 80,051 80,789 80,035 79,999 0.22%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 13.43% 11.51% 10.14% 6.84% 1.48% 6.48% 7.19% -
ROE 12.17% 9.18% 7.90% 5.21% 1.05% 5.79% 6.35% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 146.85 127.59 120.05 113.41 102.96 129.50 134.30 6.14%
EPS 19.72 14.68 12.17 7.76 1.52 8.39 9.65 61.10%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.62 1.60 1.54 1.49 1.45 1.45 1.52 4.34%
Adjusted Per Share Value based on latest NOSH - 80,229
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 74.87 65.04 61.13 57.67 52.84 65.84 68.25 6.37%
EPS 10.05 7.48 6.20 3.95 0.78 4.27 4.91 61.27%
DPS 0.00 4.08 0.00 0.00 0.00 4.07 0.00 -
NAPS 0.8259 0.8156 0.7842 0.7576 0.7441 0.7372 0.7724 4.57%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.59 1.43 1.29 1.43 1.71 1.35 1.12 -
P/RPS 1.08 1.12 1.07 1.26 1.66 1.04 0.83 19.20%
P/EPS 8.06 9.74 10.60 18.43 112.50 16.09 11.60 -21.56%
EY 12.40 10.27 9.44 5.43 0.89 6.21 8.62 27.45%
DY 0.00 5.59 0.00 0.00 0.00 5.93 0.00 -
P/NAPS 0.98 0.89 0.84 0.96 1.18 0.93 0.74 20.61%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 21/11/02 22/08/02 28/05/02 21/02/02 23/11/01 -
Price 1.66 1.43 1.30 1.40 1.52 1.31 1.26 -
P/RPS 1.13 1.12 1.08 1.23 1.48 1.01 0.94 13.07%
P/EPS 8.42 9.74 10.68 18.04 100.00 15.61 13.05 -25.35%
EY 11.88 10.27 9.36 5.54 1.00 6.40 7.66 34.02%
DY 0.00 5.59 0.00 0.00 0.00 6.11 0.00 -
P/NAPS 1.02 0.89 0.84 0.94 1.05 0.90 0.83 14.74%

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