[TONGHER] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.28%
YoY- 120.02%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 501,748 222,818 208,232 204,652 124,424 90,790 110,484 28.67%
PBT 125,864 44,120 49,596 61,846 28,200 8,572 7,838 58.80%
Tax -29,422 -10,868 -13,754 -17,248 -7,930 -2,360 -2,170 54.38%
NP 96,442 33,252 35,842 44,598 20,270 6,212 5,668 60.34%
-
NP to SH 87,308 32,410 35,880 44,598 20,270 6,212 5,668 57.70%
-
Tax Rate 23.38% 24.63% 27.73% 27.89% 28.12% 27.53% 27.69% -
Total Cost 405,306 189,566 172,390 160,054 104,154 84,578 104,816 25.27%
-
Net Worth 262,535 197,891 180,486 158,515 130,100 119,276 118,483 14.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 13,594 135 200 - - - - -
Div Payout % 15.57% 0.42% 0.56% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 262,535 197,891 180,486 158,515 130,100 119,276 118,483 14.17%
NOSH 84,963 84,931 83,558 82,132 80,309 80,051 80,056 0.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.22% 14.92% 17.21% 21.79% 16.29% 6.84% 5.13% -
ROE 33.26% 16.38% 19.88% 28.13% 15.58% 5.21% 4.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 590.55 262.35 249.21 249.17 154.93 113.41 138.01 27.40%
EPS 102.76 38.16 42.94 54.30 25.24 7.76 7.08 56.15%
DPS 16.00 0.16 0.24 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.33 2.16 1.93 1.62 1.49 1.48 13.04%
Adjusted Per Share Value based on latest NOSH - 82,424
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 318.71 141.53 132.27 130.00 79.03 57.67 70.18 28.67%
EPS 55.46 20.59 22.79 28.33 12.88 3.95 3.60 57.70%
DPS 8.64 0.09 0.13 0.00 0.00 0.00 0.00 -
NAPS 1.6676 1.257 1.1465 1.0069 0.8264 0.7576 0.7526 14.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.40 2.86 3.66 2.93 1.75 1.43 1.40 -
P/RPS 0.91 1.09 1.47 1.18 1.13 1.26 1.01 -1.72%
P/EPS 5.25 7.49 8.52 5.40 6.93 18.43 19.77 -19.81%
EY 19.03 13.34 11.73 18.53 14.42 5.43 5.06 24.69%
DY 2.96 0.06 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.23 1.69 1.52 1.08 0.96 0.95 10.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 -
Price 5.55 3.08 3.22 3.22 1.80 1.40 1.40 -
P/RPS 0.94 1.17 1.29 1.29 1.16 1.23 1.01 -1.18%
P/EPS 5.40 8.07 7.50 5.93 7.13 18.04 19.77 -19.44%
EY 18.52 12.39 13.34 16.86 14.02 5.54 5.06 24.12%
DY 2.88 0.05 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.32 1.49 1.67 1.11 0.94 0.95 11.23%

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