[TONGHER] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 20.71%
YoY- 75.43%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 200,464 217,658 132,301 102,387 103,646 116,498 93,302 -0.80%
PBT 35,357 57,377 26,886 16,534 8,837 20,007 15,876 -0.84%
Tax -5,711 -13,412 -7,018 -4,754 -2,122 -4,490 -905 -1.93%
NP 29,646 43,965 19,868 11,780 6,715 15,517 14,971 -0.72%
-
NP to SH 29,676 43,965 19,868 11,780 6,715 15,517 14,971 -0.72%
-
Tax Rate 16.15% 23.38% 26.10% 28.75% 24.01% 22.44% 5.70% -
Total Cost 170,818 173,693 112,433 90,607 96,931 100,981 78,331 -0.82%
-
Net Worth 185,917 169,825 140,529 128,392 116,051 115,681 82,232 -0.86%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 18,507 - 6,461 6,419 6,402 6,398 - -100.00%
Div Payout % 62.37% - 32.52% 54.50% 95.35% 41.24% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 185,917 169,825 140,529 128,392 116,051 115,681 82,232 -0.86%
NOSH 84,125 82,439 80,764 80,245 80,035 79,984 61,685 -0.32%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 14.79% 20.20% 15.02% 11.51% 6.48% 13.32% 16.05% -
ROE 15.96% 25.89% 14.14% 9.18% 5.79% 13.41% 18.21% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 238.29 264.02 163.81 127.59 129.50 145.65 151.26 -0.48%
EPS 35.28 53.33 24.60 14.68 8.39 19.40 24.27 -0.39%
DPS 22.00 0.00 8.00 8.00 8.00 8.00 0.00 -100.00%
NAPS 2.21 2.06 1.74 1.60 1.45 1.4463 1.3331 -0.53%
Adjusted Per Share Value based on latest NOSH - 80,288
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 127.34 138.26 84.04 65.04 65.84 74.00 59.27 -0.80%
EPS 18.85 27.93 12.62 7.48 4.27 9.86 9.51 -0.72%
DPS 11.76 0.00 4.10 4.08 4.07 4.06 0.00 -100.00%
NAPS 1.181 1.0787 0.8926 0.8156 0.7372 0.7348 0.5223 -0.86%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.39 4.30 2.55 1.43 1.35 1.55 0.00 -
P/RPS 1.00 1.63 1.56 1.12 1.04 1.06 0.00 -100.00%
P/EPS 6.78 8.06 10.37 9.74 16.09 7.99 0.00 -100.00%
EY 14.76 12.40 9.65 10.27 6.21 12.52 0.00 -100.00%
DY 9.21 0.00 3.14 5.59 5.93 5.16 0.00 -100.00%
P/NAPS 1.08 2.09 1.47 0.89 0.93 1.07 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 26/02/04 27/02/03 21/02/02 23/02/01 28/02/00 -
Price 2.34 3.78 2.81 1.43 1.31 1.52 2.70 -
P/RPS 0.98 1.43 1.72 1.12 1.01 1.04 1.79 0.64%
P/EPS 6.63 7.09 11.42 9.74 15.61 7.84 11.12 0.55%
EY 15.08 14.11 8.75 10.27 6.40 12.76 8.99 -0.54%
DY 9.40 0.00 2.85 5.59 6.11 5.26 0.00 -100.00%
P/NAPS 1.06 1.83 1.61 0.89 0.90 1.05 2.03 0.69%

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