[TONGHER] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
08-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 121.64%
YoY- 178.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 445,460 190,468 218,716 200,680 117,864 83,184 112,520 25.76%
PBT 108,164 29,044 55,888 61,396 21,852 1,708 4,288 71.21%
Tax -25,312 -8,344 -15,300 -17,360 -6,024 -480 -1,228 65.54%
NP 82,852 20,700 40,588 44,036 15,828 1,228 3,060 73.24%
-
NP to SH 75,768 20,700 40,588 44,036 15,828 1,228 3,060 70.68%
-
Tax Rate 23.40% 28.73% 27.38% 28.28% 27.57% 28.10% 28.64% -
Total Cost 362,608 169,768 178,128 156,644 102,036 81,956 109,460 22.08%
-
Net Worth 243,782 193,109 180,972 153,061 130,027 117,144 116,009 13.16%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 243,782 193,109 180,972 153,061 130,027 117,144 116,009 13.16%
NOSH 84,941 84,697 83,014 81,851 80,263 80,789 79,687 1.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.60% 10.87% 18.56% 21.94% 13.43% 1.48% 2.72% -
ROE 31.08% 10.72% 22.43% 28.77% 12.17% 1.05% 2.64% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 524.43 224.88 263.47 245.18 146.85 102.96 141.20 24.43%
EPS 89.20 24.44 48.96 53.80 19.72 1.52 3.84 68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.28 2.18 1.87 1.62 1.45 1.4558 11.97%
Adjusted Per Share Value based on latest NOSH - 81,851
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 282.96 120.99 138.93 127.47 74.87 52.84 71.47 25.76%
EPS 48.13 13.15 25.78 27.97 10.05 0.78 1.94 70.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5485 1.2266 1.1495 0.9723 0.8259 0.7441 0.7369 13.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.38 2.82 3.78 2.67 1.59 1.71 1.42 -
P/RPS 0.84 1.25 1.43 1.09 1.08 1.66 1.01 -3.02%
P/EPS 4.91 11.54 7.73 4.96 8.06 112.50 36.98 -28.56%
EY 20.37 8.67 12.93 20.15 12.40 0.89 2.70 40.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.24 1.73 1.43 0.98 1.18 0.98 7.70%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 28/05/01 -
Price 5.35 2.68 3.66 2.65 1.66 1.52 1.53 -
P/RPS 1.02 1.19 1.39 1.08 1.13 1.48 1.08 -0.94%
P/EPS 6.00 10.97 7.49 4.93 8.42 100.00 39.84 -27.04%
EY 16.67 9.12 13.36 20.30 11.88 1.00 2.51 37.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.18 1.68 1.42 1.02 1.05 1.05 9.99%

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