[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -2.58%
YoY- 102.36%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 204,652 200,680 132,301 123,845 124,424 117,864 102,387 58.74%
PBT 61,846 61,396 26,886 27,032 28,200 21,852 16,534 141.15%
Tax -17,248 -17,360 -7,018 -7,284 -7,930 -6,024 -4,754 136.29%
NP 44,598 44,036 19,868 19,748 20,270 15,828 11,780 143.10%
-
NP to SH 44,598 44,036 19,868 19,748 20,270 15,828 11,780 143.10%
-
Tax Rate 27.89% 28.28% 26.10% 26.95% 28.12% 27.57% 28.75% -
Total Cost 160,054 156,644 112,433 104,097 104,154 102,036 90,607 46.17%
-
Net Worth 158,515 153,061 140,529 135,157 130,100 130,027 128,392 15.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,461 - - - 6,419 -
Div Payout % - - 32.52% - - - 54.50% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 158,515 153,061 140,529 135,157 130,100 130,027 128,392 15.10%
NOSH 82,132 81,851 80,764 80,450 80,309 80,263 80,245 1.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 21.79% 21.94% 15.02% 15.95% 16.29% 13.43% 11.51% -
ROE 28.13% 28.77% 14.14% 14.61% 15.58% 12.17% 9.18% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 249.17 245.18 163.81 153.94 154.93 146.85 127.59 56.30%
EPS 54.30 53.80 24.60 24.55 25.24 19.72 14.68 139.36%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.93 1.87 1.74 1.68 1.62 1.62 1.60 13.32%
Adjusted Per Share Value based on latest NOSH - 80,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 130.00 127.47 84.04 78.67 79.03 74.87 65.04 58.74%
EPS 28.33 27.97 12.62 12.54 12.88 10.05 7.48 143.17%
DPS 0.00 0.00 4.10 0.00 0.00 0.00 4.08 -
NAPS 1.0069 0.9723 0.8926 0.8585 0.8264 0.8259 0.8156 15.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.93 2.67 2.55 2.18 1.75 1.59 1.43 -
P/RPS 1.18 1.09 1.56 1.42 1.13 1.08 1.12 3.54%
P/EPS 5.40 4.96 10.37 8.88 6.93 8.06 9.74 -32.53%
EY 18.53 20.15 9.65 11.26 14.42 12.40 10.27 48.26%
DY 0.00 0.00 3.14 0.00 0.00 0.00 5.59 -
P/NAPS 1.52 1.43 1.47 1.30 1.08 0.98 0.89 42.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 -
Price 3.22 2.65 2.81 2.45 1.80 1.66 1.43 -
P/RPS 1.29 1.08 1.72 1.59 1.16 1.13 1.12 9.88%
P/EPS 5.93 4.93 11.42 9.98 7.13 8.42 9.74 -28.18%
EY 16.86 20.30 8.75 10.02 14.02 11.88 10.27 39.20%
DY 0.00 0.00 2.85 0.00 0.00 0.00 5.59 -
P/NAPS 1.67 1.42 1.61 1.46 1.11 1.02 0.89 52.18%

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