[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
08-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -44.59%
YoY- 178.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 217,658 159,638 102,326 50,170 132,301 92,884 62,212 129.58%
PBT 57,377 45,997 30,923 15,349 26,886 20,274 14,100 153.80%
Tax -13,412 -12,343 -8,624 -4,340 -7,018 -5,463 -3,965 124.50%
NP 43,965 33,654 22,299 11,009 19,868 14,811 10,135 164.80%
-
NP to SH 43,965 33,654 22,299 11,009 19,868 14,811 10,135 164.80%
-
Tax Rate 23.38% 26.83% 27.89% 28.28% 26.10% 26.95% 28.12% -
Total Cost 173,693 125,984 80,027 39,161 112,433 78,073 52,077 122.41%
-
Net Worth 169,825 163,784 158,515 153,061 140,529 135,157 130,100 19.34%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 6,461 - - -
Div Payout % - - - - 32.52% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 169,825 163,784 158,515 153,061 140,529 135,157 130,100 19.34%
NOSH 82,439 82,303 82,132 81,851 80,764 80,450 80,309 1.75%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.20% 21.08% 21.79% 21.94% 15.02% 15.95% 16.29% -
ROE 25.89% 20.55% 14.07% 7.19% 14.14% 10.96% 7.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 264.02 193.96 124.59 61.29 163.81 115.45 77.47 125.62%
EPS 53.33 40.89 27.15 13.45 24.60 18.41 12.62 160.24%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.06 1.99 1.93 1.87 1.74 1.68 1.62 17.28%
Adjusted Per Share Value based on latest NOSH - 81,851
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 138.26 101.40 65.00 31.87 84.04 59.00 39.52 129.58%
EPS 27.93 21.38 14.16 6.99 12.62 9.41 6.44 164.76%
DPS 0.00 0.00 0.00 0.00 4.10 0.00 0.00 -
NAPS 1.0787 1.0404 1.0069 0.9723 0.8926 0.8585 0.8264 19.34%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.30 3.30 2.93 2.67 2.55 2.18 1.75 -
P/RPS 1.63 1.70 2.35 4.36 1.56 1.89 2.26 -19.49%
P/EPS 8.06 8.07 10.79 19.85 10.37 11.84 13.87 -30.24%
EY 12.40 12.39 9.27 5.04 9.65 8.44 7.21 43.31%
DY 0.00 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 2.09 1.66 1.52 1.43 1.47 1.30 1.08 54.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 -
Price 3.78 3.50 3.22 2.65 2.81 2.45 1.80 -
P/RPS 1.43 1.80 2.58 4.32 1.72 2.12 2.32 -27.46%
P/EPS 7.09 8.56 11.86 19.70 11.42 13.31 14.26 -37.10%
EY 14.11 11.68 8.43 5.08 8.75 7.51 7.01 59.08%
DY 0.00 0.00 0.00 0.00 2.85 0.00 0.00 -
P/NAPS 1.83 1.76 1.67 1.42 1.61 1.46 1.11 39.34%

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