[TONGHER] QoQ 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- 812.05%
YoY- 35.46%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
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 29,466 30,208 26,785 24,598 20,796 23,067 25,337 10.59%
PBT 5,463 6,623 5,624 3,860 427 784 4,130 20.52%
Tax -1,506 -2,167 -1,477 -1,060 -120 135 -1,172 18.21%
NP 3,957 4,456 4,147 2,800 307 919 2,958 21.42%
-
NP to SH 3,957 4,456 4,147 2,800 307 919 2,958 21.42%
-
Tax Rate 27.57% 32.72% 26.26% 27.46% 28.10% -17.22% 28.38% -
Total Cost 25,509 25,752 22,638 21,798 20,489 22,148 22,379 9.12%
-
Net Worth 130,027 128,461 123,767 119,541 117,144 115,873 121,517 4.62%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 6,423 - - - 6,393 - -
Div Payout % - 144.14% - - - 695.65% - -
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 130,027 128,461 123,767 119,541 117,144 115,873 121,517 4.62%
NOSH 80,263 80,288 80,368 80,229 80,789 79,913 79,945 0.26%
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% 14.75% 15.48% 11.38% 1.48% 3.98% 11.67% -
ROE 3.04% 3.47% 3.35% 2.34% 0.26% 0.79% 2.43% -
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 36.71 37.62 33.33 30.66 25.74 28.87 31.69 10.30%
EPS 4.93 5.55 5.16 3.49 0.38 1.15 3.70 21.10%
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 18.72 19.19 17.01 15.62 13.21 14.65 16.09 10.63%
EPS 2.51 2.83 2.63 1.78 0.20 0.58 1.88 21.27%
DPS 0.00 4.08 0.00 0.00 0.00 4.06 0.00 -
NAPS 0.8259 0.816 0.7862 0.7593 0.7441 0.736 0.7719 4.61%
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 4.33 3.80 3.87 4.66 6.64 4.68 3.53 14.60%
P/EPS 32.25 25.77 25.00 40.97 450.00 117.39 30.27 4.31%
EY 3.10 3.88 4.00 2.44 0.22 0.85 3.30 -4.08%
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 4.52 3.80 3.90 4.57 5.90 4.54 3.98 8.86%
P/EPS 33.67 25.77 25.19 40.11 400.00 113.91 34.05 -0.74%
EY 2.97 3.88 3.97 2.49 0.25 0.88 2.94 0.67%
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