[TONGHER] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 31.17%
YoY- 145.72%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 132,301 123,092 119,204 111,057 102,387 95,246 93,798 25.69%
PBT 26,887 26,898 26,347 21,570 16,534 10,695 9,201 103.99%
Tax -6,947 -7,559 -7,538 -6,210 -4,824 -2,522 -2,217 113.69%
NP 19,940 19,339 18,809 15,360 11,710 8,173 6,984 100.87%
-
NP to SH 19,940 19,339 18,809 15,360 11,710 8,173 6,984 100.87%
-
Tax Rate 25.84% 28.10% 28.61% 28.79% 29.18% 23.58% 24.10% -
Total Cost 112,361 103,753 100,395 95,697 90,677 87,073 86,814 18.70%
-
Net Worth 142,151 135,705 130,120 130,027 128,461 123,767 119,541 12.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,535 6,423 6,423 6,423 6,423 6,393 6,393 1.47%
Div Payout % 32.78% 33.21% 34.15% 41.82% 54.85% 78.22% 91.54% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 142,151 135,705 130,120 130,027 128,461 123,767 119,541 12.20%
NOSH 81,696 80,777 80,321 80,263 80,288 80,368 80,229 1.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.07% 15.71% 15.78% 13.83% 11.44% 8.58% 7.45% -
ROE 14.03% 14.25% 14.46% 11.81% 9.12% 6.60% 5.84% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 161.94 152.38 148.41 138.37 127.52 118.51 116.91 24.18%
EPS 24.41 23.94 23.42 19.14 14.58 10.17 8.71 98.40%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.74 1.68 1.62 1.62 1.60 1.54 1.49 10.86%
Adjusted Per Share Value based on latest NOSH - 80,263
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.04 78.19 75.72 70.54 65.04 60.50 59.58 25.69%
EPS 12.67 12.28 11.95 9.76 7.44 5.19 4.44 100.80%
DPS 4.15 4.08 4.08 4.08 4.08 4.06 4.06 1.46%
NAPS 0.903 0.862 0.8265 0.8259 0.816 0.7862 0.7593 12.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.55 2.18 1.75 1.59 1.43 1.29 1.43 -
P/RPS 1.57 1.43 1.18 1.15 1.12 1.09 1.22 18.25%
P/EPS 10.45 9.11 7.47 8.31 9.80 12.69 16.43 -25.98%
EY 9.57 10.98 13.38 12.04 10.20 7.88 6.09 35.05%
DY 3.14 3.67 4.57 5.03 5.59 6.20 5.59 -31.84%
P/NAPS 1.47 1.30 1.08 0.98 0.89 0.84 0.96 32.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 21/11/02 22/08/02 -
Price 2.81 2.45 1.80 1.66 1.43 1.30 1.40 -
P/RPS 1.74 1.61 1.21 1.20 1.12 1.10 1.20 28.02%
P/EPS 11.51 10.23 7.69 8.67 9.80 12.78 16.08 -19.93%
EY 8.69 9.77 13.01 11.53 10.20 7.82 6.22 24.89%
DY 2.85 3.27 4.44 4.82 5.59 6.15 5.71 -36.99%
P/NAPS 1.61 1.46 1.11 1.02 0.89 0.84 0.94 43.01%

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