[TONGHER] YoY 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- 0.92%
YoY- 142.78%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 139,112 88,219 45,323 57,312 30,673 26,785 25,337 32.80%
PBT 21,587 28,521 6,963 15,074 6,175 5,624 4,130 31.72%
Tax -4,652 -6,540 -2,092 -3,719 -1,498 -1,477 -1,172 25.81%
NP 16,935 21,981 4,871 11,355 4,677 4,147 2,958 33.73%
-
NP to SH 15,232 20,713 4,877 11,355 4,677 4,147 2,958 31.39%
-
Tax Rate 21.55% 22.93% 30.04% 24.67% 24.26% 26.26% 28.38% -
Total Cost 122,177 66,238 40,452 45,957 25,996 22,638 22,379 32.67%
-
Net Worth 406,611 208,913 169,340 164,577 135,705 123,767 121,517 22.28%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 12,746 13,587 6,773 - - - - -
Div Payout % 83.68% 65.60% 138.89% - - - - -
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 406,611 208,913 169,340 164,577 135,705 123,767 121,517 22.28%
NOSH 127,464 84,924 84,670 82,702 80,777 80,368 79,945 8.08%
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 12.17% 24.92% 10.75% 19.81% 15.25% 15.48% 11.67% -
ROE 3.75% 9.91% 2.88% 6.90% 3.45% 3.35% 2.43% -
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 109.14 103.88 53.53 69.30 37.97 33.33 31.69 22.87%
EPS 11.95 24.39 6.00 13.73 5.79 5.16 3.70 21.56%
DPS 10.00 16.00 8.00 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 88.36 56.04 28.79 36.40 19.48 17.01 16.09 32.80%
EPS 9.68 13.16 3.10 7.21 2.97 2.63 1.88 31.39%
DPS 8.10 8.63 4.30 0.00 0.00 0.00 0.00 -
NAPS 2.5828 1.327 1.0757 1.0454 0.862 0.7862 0.7719 22.28%
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 6.00 3.23 6.16 4.76 5.74 3.87 3.53 9.23%
P/EPS 54.81 13.78 57.29 24.03 37.65 25.00 30.27 10.39%
EY 1.82 7.26 1.75 4.16 2.66 4.00 3.30 -9.43%
DY 1.53 4.76 2.42 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 3.23 3.58 5.87 5.05 6.45 3.90 3.98 -3.41%
P/EPS 29.46 15.25 54.51 25.49 42.31 25.19 34.05 -2.38%
EY 3.39 6.56 1.83 3.92 2.36 3.97 2.94 2.40%
DY 2.84 4.30 2.55 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