[TONGHER] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
08-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 117.7%
YoY- 178.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 111,365 47,617 54,679 50,170 29,466 20,796 28,130 25.76%
PBT 27,041 7,261 13,972 15,349 5,463 427 1,072 71.21%
Tax -6,328 -2,086 -3,825 -4,340 -1,506 -120 -307 65.54%
NP 20,713 5,175 10,147 11,009 3,957 307 765 73.24%
-
NP to SH 18,942 5,175 10,147 11,009 3,957 307 765 70.68%
-
Tax Rate 23.40% 28.73% 27.38% 28.28% 27.57% 28.10% 28.64% -
Total Cost 90,652 42,442 44,532 39,161 25,509 20,489 27,365 22.08%
-
Net Worth 243,782 193,109 180,972 153,061 130,027 117,144 116,009 13.16%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 243,782 193,109 180,972 153,061 130,027 117,144 116,009 13.16%
NOSH 84,941 84,697 83,014 81,851 80,263 80,789 79,687 1.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 18.60% 10.87% 18.56% 21.94% 13.43% 1.48% 2.72% -
ROE 7.77% 2.68% 5.61% 7.19% 3.04% 0.26% 0.66% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 131.11 56.22 65.87 61.29 36.71 25.74 35.30 24.43%
EPS 22.30 6.11 12.24 13.45 4.93 0.38 0.96 68.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.28 2.18 1.87 1.62 1.45 1.4558 11.97%
Adjusted Per Share Value based on latest NOSH - 81,851
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 70.74 30.25 34.73 31.87 18.72 13.21 17.87 25.76%
EPS 12.03 3.29 6.45 6.99 2.51 0.20 0.49 70.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5485 1.2266 1.1495 0.9723 0.8259 0.7441 0.7369 13.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.38 2.82 3.78 2.67 1.59 1.71 1.42 -
P/RPS 3.34 5.02 5.74 4.36 4.33 6.64 4.02 -3.03%
P/EPS 19.64 46.15 30.92 19.85 32.25 450.00 147.92 -28.56%
EY 5.09 2.17 3.23 5.04 3.10 0.22 0.68 39.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.24 1.73 1.43 0.98 1.18 0.98 7.70%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 28/05/01 -
Price 5.35 2.68 3.66 2.65 1.66 1.52 1.53 -
P/RPS 4.08 4.77 5.56 4.32 4.52 5.90 4.33 -0.98%
P/EPS 23.99 43.86 29.94 19.70 33.67 400.00 159.38 -27.05%
EY 4.17 2.28 3.34 5.08 2.97 0.25 0.63 37.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.18 1.68 1.42 1.02 1.05 1.05 9.99%

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