[TONGHER] YoY Annualized Quarter Result on 31-Dec-2000 [#4]

Stock

[TONGHER] TONG HERR RESOURCES BHD

Announcement Date

24-Feb-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

31-Dec-2000 [#4]

Profit Trend

QoQ- 1.22%

YoY- 3.65%

Quarter Report

TONGHER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Annualized Quarter Result
Revenue	132,301	102,387	103,646	116,498	93,302	-0.36%
YoY %	29.22%	-1.21%	-11.03%	24.86%	-	-
Horiz. %	141.80%	109.74%	111.09%	124.86%	100.00%	-
PBT	26,886	16,534	8,837	20,007	15,876	-0.54%
YoY %	62.61%	87.10%	-55.83%	26.02%	-	-
Horiz. %	169.35%	104.14%	55.66%	126.02%	100.00%	-
Tax	-7,018	-4,754	-2,122	-4,490	-905	-2.10%
YoY %	-47.62%	-124.03%	52.74%	-396.13%	-	-
Horiz. %	775.47%	525.30%	234.48%	496.13%	100.00%	-
NP	19,868	11,780	6,715	15,517	14,971	-0.29%
YoY %	68.66%	75.43%	-56.72%	3.65%	-	-
Horiz. %	132.71%	78.69%	44.85%	103.65%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	19,868	11,780	6,715	15,517	14,971	-0.29%
YoY %	68.66%	75.43%	-56.72%	3.65%	-	-
Horiz. %	132.71%	78.69%	44.85%	103.65%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	26.10%	28.75%	24.01%	22.44%	5.70%	-
YoY %	-9.22%	19.74%	7.00%	293.68%	-	-
Horiz. %	457.89%	504.39%	421.23%	393.68%	100.00%	-
Total Cost	112,433	90,607	96,931	100,981	78,331	-0.37%
YoY %	24.09%	-6.52%	-4.01%	28.92%	-	-
Horiz. %	143.54%	115.67%	123.75%	128.92%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	140,529	128,392	116,051	115,681	82,232	-0.55%
YoY %	9.45%	10.63%	0.32%	40.68%	-	-
Horiz. %	170.89%	156.13%	141.13%	140.68%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Dividend
Div	6,461	6,419	6,402	6,398	-	-100.00%
YoY %	0.65%	0.27%	0.06%	0.00%	-	-
Horiz. %	100.98%	100.33%	100.06%	100.00%	-	-
Div Payout %	32.52%	54.50%	95.35%	41.24%	-	-
YoY %	-40.33%	-42.84%	131.21%	0.00%	-	-
Horiz. %	78.86%	132.15%	231.21%	100.00%	-	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Equity
Net Worth	140,529	128,392	116,051	115,681	82,232	-0.55%
YoY %	9.45%	10.63%	0.32%	40.68%	-	-
Horiz. %	170.89%	156.13%	141.13%	140.68%	100.00%	-
NOSH	80,764	80,245	80,035	79,984	61,685	-0.28%
YoY %	0.65%	0.26%	0.06%	29.67%	-	-
Horiz. %	130.93%	130.09%	129.75%	129.67%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Ratio Analysis
NP Margin	15.02%	11.51%	6.48%	13.32%	16.05%	-
YoY %	30.50%	77.62%	-51.35%	-17.01%	-	-
Horiz. %	93.58%	71.71%	40.37%	82.99%	100.00%	-
ROE	14.14%	9.18%	5.79%	13.41%	18.21%	-
YoY %	54.03%	58.55%	-56.82%	-26.36%	-	-
Horiz. %	77.65%	50.41%	31.80%	73.64%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Per Share
RPS	163.81	127.59	129.50	145.65	151.26	-0.08%
YoY %	28.39%	-1.47%	-11.09%	-3.71%	-	-
Horiz. %	108.30%	84.35%	85.61%	96.29%	100.00%	-
EPS	24.60	14.68	8.39	19.40	24.27	-0.01%
YoY %	67.57%	74.97%	-56.75%	-20.07%	-	-
Horiz. %	101.36%	60.49%	34.57%	79.93%	100.00%	-
DPS	8.00	8.00	8.00	8.00	0.00	-100.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	1.74	1.60	1.45	1.4463	1.3331	-0.27%
YoY %	8.75%	10.34%	0.26%	8.49%	-	-
Horiz. %	130.52%	120.02%	108.77%	108.49%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Adjusted Per Share Value based on latest NOSH - 79,920
RPS	84.04	65.04	65.84	74.00	59.27	-0.36%
YoY %	29.21%	-1.22%	-11.03%	24.85%	-	-
Horiz. %	141.79%	109.74%	111.08%	124.85%	100.00%	-
EPS	12.62	7.48	4.27	9.86	9.51	-0.29%
YoY %	68.72%	75.18%	-56.69%	3.68%	-	-
Horiz. %	132.70%	78.65%	44.90%	103.68%	100.00%	-
DPS	4.10	4.08	4.07	4.06	0.00	-100.00%
YoY %	0.49%	0.25%	0.25%	0.00%	-	-
Horiz. %	100.99%	100.49%	100.25%	100.00%	-	-
NAPS	0.8926	0.8156	0.7372	0.7348	0.5223	-0.55%
YoY %	9.44%	10.63%	0.33%	40.69%	-	-
Horiz. %	170.90%	156.16%	141.14%	140.69%	100.00%	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	31/12/02	31/12/01	26/12/00	-	-
Price	2.55	1.43	1.35	1.55	0.00	-
P/RPS	1.56	1.12	1.04	1.06	0.00	-100.00%
YoY %	39.29%	7.69%	-1.89%	0.00%	-	-
Horiz. %	147.17%	105.66%	98.11%	100.00%	-	-
P/EPS	10.37	9.74	16.09	7.99	0.00	-100.00%
YoY %	6.47%	-39.47%	101.38%	0.00%	-	-
Horiz. %	129.79%	121.90%	201.38%	100.00%	-	-
EY	9.65	10.27	6.21	12.52	0.00	-100.00%
YoY %	-6.04%	65.38%	-50.40%	0.00%	-	-
Horiz. %	77.08%	82.03%	49.60%	100.00%	-	-
DY	3.14	5.59	5.93	5.16	0.00	-100.00%
YoY %	-43.83%	-5.73%	14.92%	0.00%	-	-
Horiz. %	60.85%	108.33%	114.92%	100.00%	-	-
P/NAPS	1.47	0.89	0.93	1.07	0.00	-100.00%
YoY %	65.17%	-4.30%	-13.08%	0.00%	-	-
Horiz. %	137.38%	83.18%	86.92%	100.00%	-	-

	31/12/03	31/12/02	31/12/01	31/12/00	31/12/99	CAGR
Price Multiplier on Announcement Date
Date	26/02/04	27/02/03	21/02/02	23/02/01	28/02/00	-
Price	2.81	1.43	1.31	1.52	2.70	-
P/RPS	1.72	1.12	1.01	1.04	1.79	0.04%
YoY %	53.57%	10.89%	-2.88%	-41.90%	-	-
Horiz. %	96.09%	62.57%	56.42%	58.10%	100.00%	-
P/EPS	11.42	9.74	15.61	7.84	11.12	-0.02%
YoY %	17.25%	-37.60%	99.11%	-29.50%	-	-
Horiz. %	102.70%	87.59%	140.38%	70.50%	100.00%	-
EY	8.75	10.27	6.40	12.76	8.99	0.02%
YoY %	-14.80%	60.47%	-49.84%	41.94%	-	-
Horiz. %	97.33%	114.24%	71.19%	141.94%	100.00%	-
DY	2.85	5.59	6.11	5.26	0.00	-100.00%
YoY %	-49.02%	-8.51%	16.16%	0.00%	-	-
Horiz. %	54.18%	106.27%	116.16%	100.00%	-	-
P/NAPS	1.61	0.89	0.90	1.05	2.03	0.24%
YoY %	80.90%	-1.11%	-14.29%	-48.28%	-	-
Horiz. %	79.31%	43.84%	44.33%	51.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos