[TONGHER] YoY TTM Result on 30-Sep-2000 [#3]

Stock

[TONGHER] TONG HERR RESOURCES BHD

Announcement Date

20-Dec-2000

Admission Sponsor

Sponsor

Financial Year

31-Dec-2000

Quarter

30-Sep-2000 [#3]

Profit Trend

QoQ- -0.51%

YoY--%

Quarter Report

TONGHER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	123,092	95,246	112,341	108,360	4.34%
YoY %	29.24%	-15.22%	3.67%	-	-
Horiz. %	113.60%	87.90%	103.67%	100.00%	-
PBT	26,898	10,695	12,056	20,283	9.86%
YoY %	151.50%	-11.29%	-40.56%	-	-
Horiz. %	132.61%	52.73%	59.44%	100.00%	-
Tax	-7,559	-2,522	-2,246	-5,116	13.89%
YoY %	-199.72%	-12.29%	56.10%	-	-
Horiz. %	147.75%	49.30%	43.90%	100.00%	-
NP	19,339	8,173	9,810	15,167	8.43%
YoY %	136.62%	-16.69%	-35.32%	-	-
Horiz. %	127.51%	53.89%	64.68%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
NP to SH	19,339	8,173	9,810	15,167	8.43%
YoY %	136.62%	-16.69%	-35.32%	-	-
Horiz. %	127.51%	53.89%	64.68%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Tax Rate	28.10%	23.58%	18.63%	25.22%	-
YoY %	19.17%	26.57%	-26.13%	-	-
Horiz. %	111.42%	93.50%	73.87%	100.00%	-
Total Cost	103,753	87,073	102,531	93,193	3.64%
YoY %	19.16%	-15.08%	10.02%	-	-
Horiz. %	111.33%	93.43%	110.02%	100.00%	-
					-
YoY %	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-
Net Worth	135,705	123,767	121,517	118,026	4.76%
YoY %	9.65%	1.85%	2.96%	-	-
Horiz. %	114.98%	104.86%	102.96%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	6,423	6,393	6,393	6,195	1.21%
YoY %	0.47%	0.00%	3.20%	-	-
Horiz. %	103.68%	103.20%	103.20%	100.00%	-
Div Payout %	33.21%	78.22%	65.17%	40.85%	-
YoY %	-57.54%	20.02%	59.53%	-	-
Horiz. %	81.30%	191.48%	159.53%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	135,705	123,767	121,517	118,026	4.76%
YoY %	9.65%	1.85%	2.96%	-	-
Horiz. %	114.98%	104.86%	102.96%	100.00%	-
NOSH	80,777	80,368	79,945	79,963	0.33%
YoY %	0.51%	0.53%	-0.02%	-	-
Horiz. %	101.02%	100.51%	99.98%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	15.71%	8.58%	8.73%	14.00%	-
YoY %	83.10%	-1.72%	-37.64%	-	-
Horiz. %	112.21%	61.29%	62.36%	100.00%	-
ROE	14.25%	6.60%	8.07%	12.85%	-
YoY %	115.91%	-18.22%	-37.20%	-	-
Horiz. %	110.89%	51.36%	62.80%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	152.38	118.51	140.52	135.51	3.98%
YoY %	28.58%	-15.66%	3.70%	-	-
Horiz. %	112.45%	87.45%	103.70%	100.00%	-
EPS	23.94	10.17	12.27	18.97	8.06%
YoY %	135.40%	-17.11%	-35.32%	-	-
Horiz. %	126.20%	53.61%	64.68%	100.00%	-
DPS	8.00	8.00	8.00	7.75	1.06%
YoY %	0.00%	0.00%	3.23%	-	-
Horiz. %	103.23%	103.23%	103.23%	100.00%	-
NAPS	1.68	1.54	1.52	1.476	4.40%
YoY %	9.09%	1.32%	2.98%	-	-
Horiz. %	113.82%	104.34%	102.98%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 79,963
RPS	78.19	60.50	71.36	68.83	4.34%
YoY %	29.24%	-15.22%	3.68%	-	-
Horiz. %	113.60%	87.90%	103.68%	100.00%	-
EPS	12.28	5.19	6.23	9.63	8.44%
YoY %	136.61%	-16.69%	-35.31%	-	-
Horiz. %	127.52%	53.89%	64.69%	100.00%	-
DPS	4.08	4.06	4.06	3.94	1.17%
YoY %	0.49%	0.00%	3.05%	-	-
Horiz. %	103.55%	103.05%	103.05%	100.00%	-
NAPS	0.862	0.7862	0.7719	0.7497	4.76%
YoY %	9.64%	1.85%	2.96%	-	-
Horiz. %	114.98%	104.87%	102.96%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	2.18	1.29	1.12	1.79	-
P/RPS	1.43	1.09	0.80	1.32	2.70%
YoY %	31.19%	36.25%	-39.39%	-	-
Horiz. %	108.33%	82.58%	60.61%	100.00%	-
P/EPS	9.11	12.69	9.13	9.44	-1.17%
YoY %	-28.21%	38.99%	-3.28%	-	-
Horiz. %	96.50%	134.43%	96.72%	100.00%	-
EY	10.98	7.88	10.96	10.60	1.18%
YoY %	39.34%	-28.10%	3.40%	-	-
Horiz. %	103.58%	74.34%	103.40%	100.00%	-
DY	3.67	6.20	7.14	4.33	-5.36%
YoY %	-40.81%	-13.17%	64.90%	-	-
Horiz. %	84.76%	143.19%	164.90%	100.00%	-
P/NAPS	1.30	0.84	0.74	1.21	2.42%
YoY %	54.76%	13.51%	-38.84%	-	-
Horiz. %	107.44%	69.42%	61.16%	100.00%	-

	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	28/11/03	21/11/02	23/11/01	20/12/00	-
Price	2.45	1.30	1.26	1.59	-
P/RPS	1.61	1.10	0.90	1.17	11.22%
YoY %	46.36%	22.22%	-23.08%	-	-
Horiz. %	137.61%	94.02%	76.92%	100.00%	-
P/EPS	10.23	12.78	10.27	8.38	6.87%
YoY %	-19.95%	24.44%	22.55%	-	-
Horiz. %	122.08%	152.51%	122.55%	100.00%	-
EY	9.77	7.82	9.74	11.93	-6.44%
YoY %	24.94%	-19.71%	-18.36%	-	-
Horiz. %	81.89%	65.55%	81.64%	100.00%	-
DY	3.27	6.15	6.35	4.87	-12.43%
YoY %	-46.83%	-3.15%	30.39%	-	-
Horiz. %	67.15%	126.28%	130.39%	100.00%	-
P/NAPS	1.46	0.84	0.83	1.08	10.57%
YoY %	73.81%	1.20%	-23.15%	-	-
Horiz. %	135.19%	77.78%	76.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos