[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 46.14%
YoY- 102.36%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 102,326 50,170 132,301 92,884 62,212 29,466 102,387 -0.03%
PBT 30,923 15,349 26,886 20,274 14,100 5,463 16,534 51.85%
Tax -8,624 -4,340 -7,018 -5,463 -3,965 -1,506 -4,754 48.79%
NP 22,299 11,009 19,868 14,811 10,135 3,957 11,780 53.08%
-
NP to SH 22,299 11,009 19,868 14,811 10,135 3,957 11,780 53.08%
-
Tax Rate 27.89% 28.28% 26.10% 26.95% 28.12% 27.57% 28.75% -
Total Cost 80,027 39,161 112,433 78,073 52,077 25,509 90,607 -7.95%
-
Net Worth 158,515 153,061 140,529 135,157 130,100 130,027 128,392 15.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,461 - - - 6,419 -
Div Payout % - - 32.52% - - - 54.50% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 158,515 153,061 140,529 135,157 130,100 130,027 128,392 15.10%
NOSH 82,132 81,851 80,764 80,450 80,309 80,263 80,245 1.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 21.79% 21.94% 15.02% 15.95% 16.29% 13.43% 11.51% -
ROE 14.07% 7.19% 14.14% 10.96% 7.79% 3.04% 9.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 124.59 61.29 163.81 115.45 77.47 36.71 127.59 -1.57%
EPS 27.15 13.45 24.60 18.41 12.62 4.93 14.68 50.72%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.93 1.87 1.74 1.68 1.62 1.62 1.60 13.32%
Adjusted Per Share Value based on latest NOSH - 80,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 65.00 31.87 84.04 59.00 39.52 18.72 65.04 -0.04%
EPS 14.16 6.99 12.62 9.41 6.44 2.51 7.48 53.08%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 4.08 -
NAPS 1.0069 0.9723 0.8926 0.8585 0.8264 0.8259 0.8156 15.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.93 2.67 2.55 2.18 1.75 1.59 1.43 -
P/RPS 2.35 4.36 1.56 1.89 2.26 4.33 1.12 63.96%
P/EPS 10.79 19.85 10.37 11.84 13.87 32.25 9.74 7.07%
EY 9.27 5.04 9.65 8.44 7.21 3.10 10.27 -6.60%
DY 0.00 0.00 3.14 0.00 0.00 0.00 5.59 -
P/NAPS 1.52 1.43 1.47 1.30 1.08 0.98 0.89 42.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 -
Price 3.22 2.65 2.81 2.45 1.80 1.66 1.43 -
P/RPS 2.58 4.32 1.72 2.12 2.32 4.52 1.12 74.51%
P/EPS 11.86 19.70 11.42 13.31 14.26 33.67 9.74 14.04%
EY 8.43 5.08 8.75 7.51 7.01 2.97 10.27 -12.34%
DY 0.00 0.00 2.85 0.00 0.00 0.00 5.59 -
P/NAPS 1.67 1.42 1.61 1.46 1.11 1.02 0.89 52.18%

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