[TONGHER] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.02%
YoY- 121.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 487,670 304,062 200,464 217,658 132,301 102,387 103,646 29.43%
PBT 92,634 73,107 35,357 57,377 26,886 16,534 8,837 47.91%
Tax -19,417 -17,075 -5,711 -13,412 -7,018 -4,754 -2,122 44.59%
NP 73,217 56,032 29,646 43,965 19,868 11,780 6,715 48.88%
-
NP to SH 65,038 52,817 29,676 43,965 19,868 11,780 6,715 45.97%
-
Tax Rate 20.96% 23.36% 16.15% 23.38% 26.10% 28.75% 24.01% -
Total Cost 414,453 248,030 170,818 173,693 112,433 90,607 96,931 27.38%
-
Net Worth 276,541 22,506 185,917 169,825 140,529 128,392 116,051 15.56%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 22,938 20,382 18,507 - 6,461 6,419 6,402 23.68%
Div Payout % 35.27% 38.59% 62.37% - 32.52% 54.50% 95.35% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 276,541 22,506 185,917 169,825 140,529 128,392 116,051 15.56%
NOSH 127,438 84,928 84,125 82,439 80,764 80,245 80,035 8.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 15.01% 18.43% 14.79% 20.20% 15.02% 11.51% 6.48% -
ROE 23.52% 234.68% 15.96% 25.89% 14.14% 9.18% 5.79% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 382.67 358.02 238.29 264.02 163.81 127.59 129.50 19.78%
EPS 51.04 41.46 35.28 53.33 24.60 14.68 8.39 35.09%
DPS 18.00 24.00 22.00 0.00 8.00 8.00 8.00 14.46%
NAPS 2.17 0.265 2.21 2.06 1.74 1.60 1.45 6.94%
Adjusted Per Share Value based on latest NOSH - 82,885
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 309.77 193.14 127.34 138.26 84.04 65.04 65.84 29.43%
EPS 41.31 33.55 18.85 27.93 12.62 7.48 4.27 45.94%
DPS 14.57 12.95 11.76 0.00 4.10 4.08 4.07 23.67%
NAPS 1.7566 0.143 1.181 1.0787 0.8926 0.8156 0.7372 15.56%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.14 4.10 2.39 4.30 2.55 1.43 1.35 -
P/RPS 0.82 1.15 1.00 1.63 1.56 1.12 1.04 -3.88%
P/EPS 6.15 6.59 6.78 8.06 10.37 9.74 16.09 -14.80%
EY 16.25 15.17 14.76 12.40 9.65 10.27 6.21 17.38%
DY 5.73 5.85 9.21 0.00 3.14 5.59 5.93 -0.56%
P/NAPS 1.45 15.47 1.08 2.09 1.47 0.89 0.93 7.67%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 01/03/07 27/02/06 25/02/05 26/02/04 27/02/03 21/02/02 -
Price 2.79 4.08 2.34 3.78 2.81 1.43 1.31 -
P/RPS 0.73 1.14 0.98 1.43 1.72 1.12 1.01 -5.26%
P/EPS 5.47 6.56 6.63 7.09 11.42 9.74 15.61 -16.02%
EY 18.29 15.24 15.08 14.11 8.75 10.27 6.40 19.11%
DY 6.45 5.88 9.40 0.00 2.85 5.59 6.11 0.90%
P/NAPS 1.29 15.40 1.06 1.83 1.61 0.89 0.90 6.18%

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