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

Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 48.11%
YoY- 40.2%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 32,745 29,466 30,208 26,785 24,598 20,796 23,067 26.39%
PBT 8,637 5,463 6,623 5,624 3,860 427 784 397.28%
Tax -2,388 -1,506 -2,167 -1,477 -1,060 -120 135 -
NP 6,249 3,957 4,456 4,147 2,800 307 919 260.18%
-
NP to SH 6,249 3,957 4,456 4,147 2,800 307 919 260.18%
-
Tax Rate 27.65% 27.57% 32.72% 26.26% 27.46% 28.10% -17.22% -
Total Cost 26,496 25,509 25,752 22,638 21,798 20,489 22,148 12.73%
-
Net Worth 130,120 130,027 128,461 123,767 119,541 117,144 115,873 8.06%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 6,423 - - - 6,393 -
Div Payout % - - 144.14% - - - 695.65% -
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 130,120 130,027 128,461 123,767 119,541 117,144 115,873 8.06%
NOSH 80,321 80,263 80,288 80,368 80,229 80,789 79,913 0.34%
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 19.08% 13.43% 14.75% 15.48% 11.38% 1.48% 3.98% -
ROE 4.80% 3.04% 3.47% 3.35% 2.34% 0.26% 0.79% -
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 40.77 36.71 37.62 33.33 30.66 25.74 28.87 25.95%
EPS 7.78 4.93 5.55 5.16 3.49 0.38 1.15 258.95%
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 20.80 18.72 19.19 17.01 15.62 13.21 14.65 26.40%
EPS 3.97 2.51 2.83 2.63 1.78 0.20 0.58 261.77%
DPS 0.00 0.00 4.08 0.00 0.00 0.00 4.06 -
NAPS 0.8265 0.8259 0.816 0.7862 0.7593 0.7441 0.736 8.06%
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 4.29 4.33 3.80 3.87 4.66 6.64 4.68 -5.65%
P/EPS 22.49 32.25 25.77 25.00 40.97 450.00 117.39 -66.86%
EY 4.45 3.10 3.88 4.00 2.44 0.22 0.85 202.42%
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 4.42 4.52 3.80 3.90 4.57 5.90 4.54 -1.77%
P/EPS 23.14 33.67 25.77 25.19 40.11 400.00 113.91 -65.54%
EY 4.32 2.97 3.88 3.97 2.49 0.25 0.88 189.68%
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