[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 156.13%
YoY- 226.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 111,409 104,116 102,326 62,212 45,395 55,242 51,978 13.54%
PBT 22,060 24,798 30,923 14,100 4,286 3,919 9,868 14.34%
Tax -5,434 -6,877 -8,624 -3,965 -1,180 -1,085 -2,769 11.88%
NP 16,626 17,921 22,299 10,135 3,106 2,834 7,099 15.23%
-
NP to SH 16,205 17,940 22,299 10,135 3,106 2,834 7,099 14.73%
-
Tax Rate 24.63% 27.73% 27.89% 28.12% 27.53% 27.69% 28.06% -
Total Cost 94,783 86,195 80,027 52,077 42,289 52,408 44,879 13.26%
-
Net Worth 197,891 180,486 158,515 130,100 119,276 118,483 113,728 9.66%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 67 100 - - - - - -
Div Payout % 0.42% 0.56% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 197,891 180,486 158,515 130,100 119,276 118,483 113,728 9.66%
NOSH 84,931 83,558 82,132 80,309 80,051 80,056 80,033 0.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.92% 17.21% 21.79% 16.29% 6.84% 5.13% 13.66% -
ROE 8.19% 9.94% 14.07% 7.79% 2.60% 2.39% 6.24% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 131.17 124.60 124.59 77.47 56.71 69.00 64.95 12.42%
EPS 19.08 21.47 27.15 12.62 3.88 3.54 8.87 13.61%
DPS 0.08 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.16 1.93 1.62 1.49 1.48 1.421 8.58%
Adjusted Per Share Value based on latest NOSH - 80,321
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.77 66.13 65.00 39.52 28.84 35.09 33.02 13.54%
EPS 10.29 11.40 14.16 6.44 1.97 1.80 4.51 14.73%
DPS 0.04 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.257 1.1465 1.0069 0.8264 0.7576 0.7526 0.7224 9.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.86 3.66 2.93 1.75 1.43 1.40 2.13 -
P/RPS 2.18 2.94 2.35 2.26 2.52 2.03 3.28 -6.57%
P/EPS 14.99 17.05 10.79 13.87 36.86 39.55 24.01 -7.54%
EY 6.67 5.87 9.27 7.21 2.71 2.53 4.16 8.18%
DY 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.69 1.52 1.08 0.96 0.95 1.50 -3.25%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 25/08/00 -
Price 3.08 3.22 3.22 1.80 1.40 1.40 2.20 -
P/RPS 2.35 2.58 2.58 2.32 2.47 2.03 3.39 -5.92%
P/EPS 16.14 15.00 11.86 14.26 36.08 39.55 24.80 -6.90%
EY 6.19 6.67 8.43 7.01 2.77 2.53 4.03 7.41%
DY 0.03 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.49 1.67 1.11 0.94 0.95 1.55 -2.64%

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