[TONGHER] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.68%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 398,548 445,460 190,468 218,716 200,680 117,864 83,184 29.80%
PBT 24,888 108,164 29,044 55,888 61,396 21,852 1,708 56.22%
Tax -5,840 -25,312 -8,344 -15,300 -17,360 -6,024 -480 51.59%
NP 19,048 82,852 20,700 40,588 44,036 15,828 1,228 57.85%
-
NP to SH 17,776 75,768 20,700 40,588 44,036 15,828 1,228 56.04%
-
Tax Rate 23.47% 23.40% 28.73% 27.38% 28.28% 27.57% 28.10% -
Total Cost 379,500 362,608 169,768 178,128 156,644 102,036 81,956 29.07%
-
Net Worth 281,410 243,782 193,109 180,972 153,061 130,027 117,144 15.71%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 81,494 - - - - - - -
Div Payout % 458.45% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 281,410 243,782 193,109 180,972 153,061 130,027 117,144 15.71%
NOSH 127,335 84,941 84,697 83,014 81,851 80,263 80,789 7.87%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.78% 18.60% 10.87% 18.56% 21.94% 13.43% 1.48% -
ROE 6.32% 31.08% 10.72% 22.43% 28.77% 12.17% 1.05% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 312.99 524.43 224.88 263.47 245.18 146.85 102.96 20.33%
EPS 13.96 89.20 24.44 48.96 53.80 19.72 1.52 44.66%
DPS 64.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.87 2.28 2.18 1.87 1.62 1.45 7.26%
Adjusted Per Share Value based on latest NOSH - 83,014
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 253.16 282.96 120.99 138.93 127.47 74.87 52.84 29.80%
EPS 11.29 48.13 13.15 25.78 27.97 10.05 0.78 56.04%
DPS 51.77 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7875 1.5485 1.2266 1.1495 0.9723 0.8259 0.7441 15.71%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.79 4.38 2.82 3.78 2.67 1.59 1.71 -
P/RPS 0.89 0.84 1.25 1.43 1.09 1.08 1.66 -9.85%
P/EPS 19.99 4.91 11.54 7.73 4.96 8.06 112.50 -25.00%
EY 5.00 20.37 8.67 12.93 20.15 12.40 0.89 33.29%
DY 22.94 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.53 1.24 1.73 1.43 0.98 1.18 1.09%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 28/05/07 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 -
Price 3.34 5.35 2.68 3.66 2.65 1.66 1.52 -
P/RPS 1.07 1.02 1.19 1.39 1.08 1.13 1.48 -5.25%
P/EPS 23.93 6.00 10.97 7.49 4.93 8.42 100.00 -21.18%
EY 4.18 16.67 9.12 13.36 20.30 11.88 1.00 26.89%
DY 19.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.86 1.18 1.68 1.42 1.02 1.05 6.23%

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