[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 135.64%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 62,212 29,466 102,387 72,179 45,395 20,796 103,646 -28.91%
PBT 14,100 5,463 16,534 9,906 4,286 427 8,837 36.66%
Tax -3,965 -1,506 -4,754 -2,587 -1,180 -120 -2,122 51.87%
NP 10,135 3,957 11,780 7,319 3,106 307 6,715 31.67%
-
NP to SH 10,135 3,957 11,780 7,319 3,106 307 6,715 31.67%
-
Tax Rate 28.12% 27.57% 28.75% 26.12% 27.53% 28.10% 24.01% -
Total Cost 52,077 25,509 90,607 64,860 42,289 20,489 96,931 -33.98%
-
Net Worth 130,100 130,027 128,392 123,453 119,276 117,144 116,051 7.93%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 6,419 - - - 6,402 -
Div Payout % - - 54.50% - - - 95.35% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,100 130,027 128,392 123,453 119,276 117,144 116,051 7.93%
NOSH 80,309 80,263 80,245 80,164 80,051 80,789 80,035 0.22%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.29% 13.43% 11.51% 10.14% 6.84% 1.48% 6.48% -
ROE 7.79% 3.04% 9.18% 5.93% 2.60% 0.26% 5.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 77.47 36.71 127.59 90.04 56.71 25.74 129.50 -29.06%
EPS 12.62 4.93 14.68 9.13 3.88 0.38 8.39 31.37%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.62 1.62 1.60 1.54 1.49 1.45 1.45 7.69%
Adjusted Per Share Value based on latest NOSH - 80,368
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 39.52 18.72 65.04 45.85 28.84 13.21 65.84 -28.90%
EPS 6.44 2.51 7.48 4.65 1.97 0.20 4.27 31.61%
DPS 0.00 0.00 4.08 0.00 0.00 0.00 4.07 -
NAPS 0.8264 0.8259 0.8156 0.7842 0.7576 0.7441 0.7372 7.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.75 1.59 1.43 1.29 1.43 1.71 1.35 -
P/RPS 2.26 4.33 1.12 1.43 2.52 6.64 1.04 68.00%
P/EPS 13.87 32.25 9.74 14.13 36.86 450.00 16.09 -9.44%
EY 7.21 3.10 10.27 7.08 2.71 0.22 6.21 10.49%
DY 0.00 0.00 5.59 0.00 0.00 0.00 5.93 -
P/NAPS 1.08 0.98 0.89 0.84 0.96 1.18 0.93 10.51%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 26/05/03 27/02/03 21/11/02 22/08/02 28/05/02 21/02/02 -
Price 1.80 1.66 1.43 1.30 1.40 1.52 1.31 -
P/RPS 2.32 4.52 1.12 1.44 2.47 5.90 1.01 74.35%
P/EPS 14.26 33.67 9.74 14.24 36.08 400.00 15.61 -5.86%
EY 7.01 2.97 10.27 7.02 2.77 0.25 6.40 6.27%
DY 0.00 0.00 5.59 0.00 0.00 0.00 6.11 -
P/NAPS 1.11 1.02 0.89 0.84 0.94 1.05 0.90 15.05%

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