[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 50.92%
YoY- 127.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 389,986 199,628 149,439 159,638 92,884 72,179 80,579 30.04%
PBT 84,520 50,581 31,761 45,997 20,274 9,906 8,049 47.95%
Tax -19,363 -11,974 -9,009 -12,343 -5,463 -2,587 -2,257 43.05%
NP 65,157 38,607 22,752 33,654 14,811 7,319 5,792 49.66%
-
NP to SH 58,886 36,918 22,777 33,654 14,811 7,319 5,792 47.15%
-
Tax Rate 22.91% 23.67% 28.36% 26.83% 26.95% 26.12% 28.04% -
Total Cost 324,829 161,021 126,687 125,984 78,073 64,860 74,787 27.71%
-
Net Worth 406,505 208,921 167,786 163,784 135,157 123,453 121,600 22.26%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 22,937 20,382 15,100 - - - - -
Div Payout % 38.95% 55.21% 66.30% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 406,505 208,921 167,786 163,784 135,157 123,453 121,600 22.26%
NOSH 127,431 84,927 83,893 82,303 80,450 80,164 80,000 8.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.71% 19.34% 15.22% 21.08% 15.95% 10.14% 7.19% -
ROE 14.49% 17.67% 13.58% 20.55% 10.96% 5.93% 4.76% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 306.04 235.06 178.13 193.96 115.45 90.04 100.72 20.33%
EPS 46.21 43.47 27.15 40.89 18.41 9.13 7.24 36.17%
DPS 18.00 24.00 18.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 2.46 2.00 1.99 1.68 1.54 1.52 13.14%
Adjusted Per Share Value based on latest NOSH - 82,702
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 247.72 126.80 94.92 101.40 59.00 45.85 51.18 30.04%
EPS 37.40 23.45 14.47 21.38 9.41 4.65 3.68 47.15%
DPS 14.57 12.95 9.59 0.00 0.00 0.00 0.00 -
NAPS 2.5821 1.3271 1.0658 1.0404 0.8585 0.7842 0.7724 22.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 6.55 3.36 3.30 3.30 2.18 1.29 1.12 -
P/RPS 2.14 1.43 1.85 1.70 1.89 1.43 1.11 11.55%
P/EPS 14.17 7.73 12.15 8.07 11.84 14.13 15.47 -1.45%
EY 7.05 12.94 8.23 12.39 8.44 7.08 6.46 1.46%
DY 2.75 7.14 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.37 1.65 1.66 1.30 0.84 0.74 18.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 23/11/01 -
Price 3.52 3.72 3.14 3.50 2.45 1.30 1.26 -
P/RPS 1.15 1.58 1.76 1.80 2.12 1.44 1.25 -1.37%
P/EPS 7.62 8.56 11.57 8.56 13.31 14.24 17.40 -12.85%
EY 13.13 11.69 8.65 11.68 7.51 7.02 5.75 14.74%
DY 5.11 6.45 5.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.51 1.57 1.76 1.46 0.84 0.83 4.80%

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