[TONGHER] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -31.61%
YoY- -56.76%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 95,246 93,798 96,312 103,646 112,341 119,762 125,491 -16.77%
PBT 10,695 9,201 8,188 8,833 12,056 14,058 18,443 -30.43%
Tax -2,522 -2,217 -1,937 -2,124 -2,246 -2,808 -4,042 -26.96%
NP 8,173 6,984 6,251 6,709 9,810 11,250 14,401 -31.42%
-
NP to SH 8,173 6,984 6,251 6,709 9,810 11,250 14,401 -31.42%
-
Tax Rate 23.58% 24.10% 23.66% 24.05% 18.63% 19.97% 21.92% -
Total Cost 87,073 86,814 90,061 96,937 102,531 108,512 111,090 -14.97%
-
Net Worth 123,767 119,541 117,144 115,873 121,517 118,572 116,009 4.40%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 6,393 6,393 6,393 6,393 6,393 6,393 6,393 0.00%
Div Payout % 78.22% 91.54% 102.27% 95.29% 65.17% 56.83% 44.40% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 123,767 119,541 117,144 115,873 121,517 118,572 116,009 4.40%
NOSH 80,368 80,229 80,789 79,913 79,945 80,116 79,687 0.56%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.58% 7.45% 6.49% 6.47% 8.73% 9.39% 11.48% -
ROE 6.60% 5.84% 5.34% 5.79% 8.07% 9.49% 12.41% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 118.51 116.91 119.21 129.70 140.52 149.49 157.48 -17.25%
EPS 10.17 8.71 7.74 8.40 12.27 14.04 18.07 -31.80%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.54 1.49 1.45 1.45 1.52 1.48 1.4558 3.81%
Adjusted Per Share Value based on latest NOSH - 79,913
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 60.50 59.58 61.18 65.84 71.36 76.07 79.71 -16.77%
EPS 5.19 4.44 3.97 4.26 6.23 7.15 9.15 -31.45%
DPS 4.06 4.06 4.06 4.06 4.06 4.06 4.06 0.00%
NAPS 0.7862 0.7593 0.7441 0.736 0.7719 0.7532 0.7369 4.40%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.29 1.43 1.71 1.35 1.12 1.40 1.42 -
P/RPS 1.09 1.22 1.43 1.04 0.80 0.94 0.90 13.60%
P/EPS 12.69 16.43 22.10 16.08 9.13 9.97 7.86 37.58%
EY 7.88 6.09 4.52 6.22 10.96 10.03 12.73 -27.34%
DY 6.20 5.59 4.68 5.93 7.14 5.71 5.63 6.63%
P/NAPS 0.84 0.96 1.18 0.93 0.74 0.95 0.98 -9.75%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 22/08/02 28/05/02 21/02/02 23/11/01 29/08/01 28/05/01 -
Price 1.30 1.40 1.52 1.31 1.26 1.40 1.53 -
P/RPS 1.10 1.20 1.28 1.01 0.90 0.94 0.97 8.73%
P/EPS 12.78 16.08 19.64 15.60 10.27 9.97 8.47 31.51%
EY 7.82 6.22 5.09 6.41 9.74 10.03 11.81 -24.01%
DY 6.15 5.71 5.26 6.11 6.35 5.71 5.23 11.39%
P/NAPS 0.84 0.94 1.05 0.90 0.83 0.95 1.05 -13.81%

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