[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 46.14%
YoY- 102.36%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 199,628 149,439 159,638 92,884 72,179 80,579 84,737 15.34%
PBT 50,581 31,761 45,997 20,274 9,906 8,049 16,000 21.13%
Tax -11,974 -9,009 -12,343 -5,463 -2,587 -2,257 -4,503 17.69%
NP 38,607 22,752 33,654 14,811 7,319 5,792 11,497 22.36%
-
NP to SH 36,918 22,777 33,654 14,811 7,319 5,792 11,497 21.45%
-
Tax Rate 23.67% 28.36% 26.83% 26.95% 26.12% 28.04% 28.14% -
Total Cost 161,021 126,687 125,984 78,073 64,860 74,787 73,240 14.02%
-
Net Worth 208,921 167,786 163,784 135,157 123,453 121,600 118,090 9.97%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 20,382 15,100 - - - - - -
Div Payout % 55.21% 66.30% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 208,921 167,786 163,784 135,157 123,453 121,600 118,090 9.97%
NOSH 84,927 83,893 82,303 80,450 80,164 80,000 80,006 0.99%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 19.34% 15.22% 21.08% 15.95% 10.14% 7.19% 13.57% -
ROE 17.67% 13.58% 20.55% 10.96% 5.93% 4.76% 9.74% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 235.06 178.13 193.96 115.45 90.04 100.72 105.91 14.20%
EPS 43.47 27.15 40.89 18.41 9.13 7.24 14.37 20.25%
DPS 24.00 18.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.00 1.99 1.68 1.54 1.52 1.476 8.88%
Adjusted Per Share Value based on latest NOSH - 80,777
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 126.80 94.92 101.40 59.00 45.85 51.18 53.83 15.34%
EPS 23.45 14.47 21.38 9.41 4.65 3.68 7.30 21.45%
DPS 12.95 9.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3271 1.0658 1.0404 0.8585 0.7842 0.7724 0.7501 9.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.36 3.30 3.30 2.18 1.29 1.12 1.79 -
P/RPS 1.43 1.85 1.70 1.89 1.43 1.11 1.69 -2.74%
P/EPS 7.73 12.15 8.07 11.84 14.13 15.47 12.46 -7.64%
EY 12.94 8.23 12.39 8.44 7.08 6.46 8.03 8.27%
DY 7.14 5.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.65 1.66 1.30 0.84 0.74 1.21 2.09%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 23/11/01 20/12/00 -
Price 3.72 3.14 3.50 2.45 1.30 1.26 1.59 -
P/RPS 1.58 1.76 1.80 2.12 1.44 1.25 1.50 0.86%
P/EPS 8.56 11.57 8.56 13.31 14.24 17.40 11.06 -4.17%
EY 11.69 8.65 11.68 7.51 7.02 5.75 9.04 4.37%
DY 6.45 5.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.57 1.76 1.46 0.84 0.83 1.08 5.74%

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