[TONGHER] QoQ TTM 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- 11.73%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 111,057 102,387 95,246 93,798 96,312 103,646 112,341 -0.76%
PBT 21,570 16,534 10,695 9,201 8,188 8,833 12,056 47.42%
Tax -6,210 -4,824 -2,522 -2,217 -1,937 -2,124 -2,246 97.11%
NP 15,360 11,710 8,173 6,984 6,251 6,709 9,810 34.87%
-
NP to SH 15,360 11,710 8,173 6,984 6,251 6,709 9,810 34.87%
-
Tax Rate 28.79% 29.18% 23.58% 24.10% 23.66% 24.05% 18.63% -
Total Cost 95,697 90,677 87,073 86,814 90,061 96,937 102,531 -4.49%
-
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 6,423 6,393 6,393 6,393 6,393 6,393 0.31%
Div Payout % 41.82% 54.85% 78.22% 91.54% 102.27% 95.29% 65.17% -
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 13.83% 11.44% 8.58% 7.45% 6.49% 6.47% 8.73% -
ROE 11.81% 9.12% 6.60% 5.84% 5.34% 5.79% 8.07% -
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 138.37 127.52 118.51 116.91 119.21 129.70 140.52 -1.02%
EPS 19.14 14.58 10.17 8.71 7.74 8.40 12.27 34.53%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 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 70.54 65.04 60.50 59.58 61.18 65.84 71.36 -0.76%
EPS 9.76 7.44 5.19 4.44 3.97 4.26 6.23 34.92%
DPS 4.08 4.08 4.06 4.06 4.06 4.06 4.06 0.32%
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 1.15 1.12 1.09 1.22 1.43 1.04 0.80 27.39%
P/EPS 8.31 9.80 12.69 16.43 22.10 16.08 9.13 -6.08%
EY 12.04 10.20 7.88 6.09 4.52 6.22 10.96 6.47%
DY 5.03 5.59 6.20 5.59 4.68 5.93 7.14 -20.84%
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 1.20 1.12 1.10 1.20 1.28 1.01 0.90 21.16%
P/EPS 8.67 9.80 12.78 16.08 19.64 15.60 10.27 -10.68%
EY 11.53 10.20 7.82 6.22 5.09 6.41 9.74 11.91%
DY 4.82 5.59 6.15 5.71 5.26 6.11 6.35 -16.80%
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