[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 1.28%
YoY- 120.02%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 218,716 217,658 212,850 204,652 200,680 132,301 123,845 46.05%
PBT 55,888 57,377 61,329 61,846 61,396 26,886 27,032 62.21%
Tax -15,300 -13,412 -16,457 -17,248 -17,360 -7,018 -7,284 63.94%
NP 40,588 43,965 44,872 44,598 44,036 19,868 19,748 61.58%
-
NP to SH 40,588 43,965 44,872 44,598 44,036 19,868 19,748 61.58%
-
Tax Rate 27.38% 23.38% 26.83% 27.89% 28.28% 26.10% 26.95% -
Total Cost 178,128 173,693 167,978 160,054 156,644 112,433 104,097 43.01%
-
Net Worth 180,972 169,825 163,784 158,515 153,061 140,529 135,157 21.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 6,461 - -
Div Payout % - - - - - 32.52% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 180,972 169,825 163,784 158,515 153,061 140,529 135,157 21.46%
NOSH 83,014 82,439 82,303 82,132 81,851 80,764 80,450 2.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.56% 20.20% 21.08% 21.79% 21.94% 15.02% 15.95% -
ROE 22.43% 25.89% 27.40% 28.13% 28.77% 14.14% 14.61% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 263.47 264.02 258.62 249.17 245.18 163.81 153.94 43.03%
EPS 48.96 53.33 54.52 54.30 53.80 24.60 24.55 58.37%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.18 2.06 1.99 1.93 1.87 1.74 1.68 18.94%
Adjusted Per Share Value based on latest NOSH - 82,424
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 138.93 138.26 135.20 130.00 127.47 84.04 78.67 46.05%
EPS 25.78 27.93 28.50 28.33 27.97 12.62 12.54 61.60%
DPS 0.00 0.00 0.00 0.00 0.00 4.10 0.00 -
NAPS 1.1495 1.0787 1.0404 1.0069 0.9723 0.8926 0.8585 21.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.78 4.30 3.30 2.93 2.67 2.55 2.18 -
P/RPS 1.43 1.63 1.28 1.18 1.09 1.56 1.42 0.46%
P/EPS 7.73 8.06 6.05 5.40 4.96 10.37 8.88 -8.82%
EY 12.93 12.40 16.52 18.53 20.15 9.65 11.26 9.64%
DY 0.00 0.00 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 1.73 2.09 1.66 1.52 1.43 1.47 1.30 20.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 -
Price 3.66 3.78 3.50 3.22 2.65 2.81 2.45 -
P/RPS 1.39 1.43 1.35 1.29 1.08 1.72 1.59 -8.56%
P/EPS 7.49 7.09 6.42 5.93 4.93 11.42 9.98 -17.40%
EY 13.36 14.11 15.58 16.86 20.30 8.75 10.02 21.12%
DY 0.00 0.00 0.00 0.00 0.00 2.85 0.00 -
P/NAPS 1.68 1.83 1.76 1.67 1.42 1.61 1.46 9.79%

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