[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 28.06%
YoY- 226.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 200,680 132,301 123,845 124,424 117,864 102,387 96,238 63.14%
PBT 61,396 26,886 27,032 28,200 21,852 16,534 13,208 178.26%
Tax -17,360 -7,018 -7,284 -7,930 -6,024 -4,754 -3,449 193.41%
NP 44,036 19,868 19,748 20,270 15,828 11,780 9,758 172.83%
-
NP to SH 44,036 19,868 19,748 20,270 15,828 11,780 9,758 172.83%
-
Tax Rate 28.28% 26.10% 26.95% 28.12% 27.57% 28.75% 26.11% -
Total Cost 156,644 112,433 104,097 104,154 102,036 90,607 86,480 48.53%
-
Net Worth 153,061 140,529 135,157 130,100 130,027 128,392 123,453 15.39%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 6,461 - - - 6,419 - -
Div Payout % - 32.52% - - - 54.50% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 153,061 140,529 135,157 130,100 130,027 128,392 123,453 15.39%
NOSH 81,851 80,764 80,450 80,309 80,263 80,245 80,164 1.39%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.94% 15.02% 15.95% 16.29% 13.43% 11.51% 10.14% -
ROE 28.77% 14.14% 14.61% 15.58% 12.17% 9.18% 7.90% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 245.18 163.81 153.94 154.93 146.85 127.59 120.05 60.90%
EPS 53.80 24.60 24.55 25.24 19.72 14.68 12.17 169.11%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.87 1.74 1.68 1.62 1.62 1.60 1.54 13.80%
Adjusted Per Share Value based on latest NOSH - 80,321
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 127.47 84.04 78.67 79.03 74.87 65.04 61.13 63.14%
EPS 27.97 12.62 12.54 12.88 10.05 7.48 6.20 172.77%
DPS 0.00 4.10 0.00 0.00 0.00 4.08 0.00 -
NAPS 0.9723 0.8926 0.8585 0.8264 0.8259 0.8156 0.7842 15.39%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.67 2.55 2.18 1.75 1.59 1.43 1.29 -
P/RPS 1.09 1.56 1.42 1.13 1.08 1.12 1.07 1.24%
P/EPS 4.96 10.37 8.88 6.93 8.06 9.74 10.60 -39.69%
EY 20.15 9.65 11.26 14.42 12.40 10.27 9.44 65.70%
DY 0.00 3.14 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 1.43 1.47 1.30 1.08 0.98 0.89 0.84 42.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 21/11/02 -
Price 2.65 2.81 2.45 1.80 1.66 1.43 1.30 -
P/RPS 1.08 1.72 1.59 1.16 1.13 1.12 1.08 0.00%
P/EPS 4.93 11.42 9.98 7.13 8.42 9.74 10.68 -40.24%
EY 20.30 8.75 10.02 14.02 11.88 10.27 9.36 67.47%
DY 0.00 2.85 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 1.42 1.61 1.46 1.11 1.02 0.89 0.84 41.86%

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