[TONGHER] YoY 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- -25.16%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 88,219 45,323 57,312 30,673 26,785 25,337 32,758 17.94%
PBT 28,521 6,963 15,074 6,175 5,624 4,130 6,132 29.18%
Tax -6,540 -2,092 -3,719 -1,498 -1,477 -1,172 -1,734 24.75%
NP 21,981 4,871 11,355 4,677 4,147 2,958 4,398 30.74%
-
NP to SH 20,713 4,877 11,355 4,677 4,147 2,958 4,398 29.45%
-
Tax Rate 22.93% 30.04% 24.67% 24.26% 26.26% 28.38% 28.28% -
Total Cost 66,238 40,452 45,957 25,996 22,638 22,379 28,360 15.17%
-
Net Worth 208,913 169,340 164,577 135,705 123,767 121,517 118,026 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 13,587 6,773 - - - - - -
Div Payout % 65.60% 138.89% - - - - - -
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 208,913 169,340 164,577 135,705 123,767 121,517 118,026 9.97%
NOSH 84,924 84,670 82,702 80,777 80,368 79,945 79,963 1.00%
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 24.92% 10.75% 19.81% 15.25% 15.48% 11.67% 13.43% -
ROE 9.91% 2.88% 6.90% 3.45% 3.35% 2.43% 3.73% -
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 103.88 53.53 69.30 37.97 33.33 31.69 40.97 16.76%
EPS 24.39 6.00 13.73 5.79 5.16 3.70 5.50 28.16%
DPS 16.00 8.00 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 56.04 28.79 36.40 19.48 17.01 16.09 20.81 17.94%
EPS 13.16 3.10 7.21 2.97 2.63 1.88 2.79 29.48%
DPS 8.63 4.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.327 1.0757 1.0454 0.862 0.7862 0.7719 0.7497 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 3.23 6.16 4.76 5.74 3.87 3.53 4.37 -4.91%
P/EPS 13.78 57.29 24.03 37.65 25.00 30.27 32.55 -13.34%
EY 7.26 1.75 4.16 2.66 4.00 3.30 3.07 15.41%
DY 4.76 2.42 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 3.58 5.87 5.05 6.45 3.90 3.98 3.88 -1.33%
P/EPS 15.25 54.51 25.49 42.31 25.19 34.05 28.91 -10.10%
EY 6.56 1.83 3.92 2.36 3.97 2.94 3.46 11.24%
DY 4.30 2.55 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