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

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 17.02%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 119,204 111,057 102,387 95,246 93,798 96,312 103,646 9.80%
PBT 26,347 21,570 16,534 10,695 9,201 8,188 8,833 107.62%
Tax -7,538 -6,210 -4,824 -2,522 -2,217 -1,937 -2,124 133.20%
NP 18,809 15,360 11,710 8,173 6,984 6,251 6,709 99.20%
-
NP to SH 18,809 15,360 11,710 8,173 6,984 6,251 6,709 99.20%
-
Tax Rate 28.61% 28.79% 29.18% 23.58% 24.10% 23.66% 24.05% -
Total Cost 100,395 95,697 90,677 87,073 86,814 90,061 96,937 2.37%
-
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 6,423 6,423 6,393 6,393 6,393 6,393 0.31%
Div Payout % 34.15% 41.82% 54.85% 78.22% 91.54% 102.27% 95.29% -
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 15.78% 13.83% 11.44% 8.58% 7.45% 6.49% 6.47% -
ROE 14.46% 11.81% 9.12% 6.60% 5.84% 5.34% 5.79% -
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 148.41 138.37 127.52 118.51 116.91 119.21 129.70 9.42%
EPS 23.42 19.14 14.58 10.17 8.71 7.74 8.40 98.46%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
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 75.72 70.54 65.04 60.50 59.58 61.18 65.84 9.79%
EPS 11.95 9.76 7.44 5.19 4.44 3.97 4.26 99.27%
DPS 4.08 4.08 4.08 4.06 4.06 4.06 4.06 0.32%
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 1.18 1.15 1.12 1.09 1.22 1.43 1.04 8.80%
P/EPS 7.47 8.31 9.80 12.69 16.43 22.10 16.08 -40.10%
EY 13.38 12.04 10.20 7.88 6.09 4.52 6.22 66.87%
DY 4.57 5.03 5.59 6.20 5.59 4.68 5.93 -15.98%
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 1.21 1.20 1.12 1.10 1.20 1.28 1.01 12.83%
P/EPS 7.69 8.67 9.80 12.78 16.08 19.64 15.60 -37.67%
EY 13.01 11.53 10.20 7.82 6.22 5.09 6.41 60.51%
DY 4.44 4.82 5.59 6.15 5.71 5.26 6.11 -19.21%
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