[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 57.09%
YoY- 26.36%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 124,424 117,864 102,387 96,238 90,790 83,184 103,646 12.99%
PBT 28,200 21,852 16,534 13,208 8,572 1,708 8,837 117.21%
Tax -7,930 -6,024 -4,754 -3,449 -2,360 -480 -2,122 141.39%
NP 20,270 15,828 11,780 9,758 6,212 1,228 6,715 109.29%
-
NP to SH 20,270 15,828 11,780 9,758 6,212 1,228 6,715 109.29%
-
Tax Rate 28.12% 27.57% 28.75% 26.11% 27.53% 28.10% 24.01% -
Total Cost 104,154 102,036 90,607 86,480 84,578 81,956 96,931 4.92%
-
Net Worth 130,100 130,027 128,392 123,453 119,276 117,144 116,051 7.93%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 6,419 - - - 6,402 -
Div Payout % - - 54.50% - - - 95.35% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,100 130,027 128,392 123,453 119,276 117,144 116,051 7.93%
NOSH 80,309 80,263 80,245 80,164 80,051 80,789 80,035 0.22%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 16.29% 13.43% 11.51% 10.14% 6.84% 1.48% 6.48% -
ROE 15.58% 12.17% 9.18% 7.90% 5.21% 1.05% 5.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 154.93 146.85 127.59 120.05 113.41 102.96 129.50 12.73%
EPS 25.24 19.72 14.68 12.17 7.76 1.52 8.39 108.81%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.62 1.62 1.60 1.54 1.49 1.45 1.45 7.69%
Adjusted Per Share Value based on latest NOSH - 80,368
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 79.03 74.87 65.04 61.13 57.67 52.84 65.84 12.98%
EPS 12.88 10.05 7.48 6.20 3.95 0.78 4.27 109.18%
DPS 0.00 0.00 4.08 0.00 0.00 0.00 4.07 -
NAPS 0.8264 0.8259 0.8156 0.7842 0.7576 0.7441 0.7372 7.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.75 1.59 1.43 1.29 1.43 1.71 1.35 -
P/RPS 1.13 1.08 1.12 1.07 1.26 1.66 1.04 5.70%
P/EPS 6.93 8.06 9.74 10.60 18.43 112.50 16.09 -43.05%
EY 14.42 12.40 10.27 9.44 5.43 0.89 6.21 75.62%
DY 0.00 0.00 5.59 0.00 0.00 0.00 5.93 -
P/NAPS 1.08 0.98 0.89 0.84 0.96 1.18 0.93 10.51%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 11/08/03 26/05/03 27/02/03 21/11/02 22/08/02 28/05/02 21/02/02 -
Price 1.80 1.66 1.43 1.30 1.40 1.52 1.31 -
P/RPS 1.16 1.13 1.12 1.08 1.23 1.48 1.01 9.69%
P/EPS 7.13 8.42 9.74 10.68 18.04 100.00 15.61 -40.77%
EY 14.02 11.88 10.27 9.36 5.54 1.00 6.40 68.91%
DY 0.00 0.00 5.59 0.00 0.00 0.00 6.11 -
P/NAPS 1.11 1.02 0.89 0.84 0.94 1.05 0.90 15.05%

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