[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.02%
YoY- 121.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 199,252 208,232 218,716 217,658 212,850 204,652 200,680 -0.47%
PBT 42,348 49,596 55,888 57,377 61,329 61,846 61,396 -21.91%
Tax -12,012 -13,754 -15,300 -13,412 -16,457 -17,248 -17,360 -21.75%
NP 30,336 35,842 40,588 43,965 44,872 44,598 44,036 -21.98%
-
NP to SH 30,369 35,880 40,588 43,965 44,872 44,598 44,036 -21.92%
-
Tax Rate 28.36% 27.73% 27.38% 23.38% 26.83% 27.89% 28.28% -
Total Cost 168,916 172,390 178,128 173,693 167,978 160,054 156,644 5.15%
-
Net Worth 167,786 180,486 180,972 169,825 163,784 158,515 153,061 6.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 20,134 200 - - - - - -
Div Payout % 66.30% 0.56% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 167,786 180,486 180,972 169,825 163,784 158,515 153,061 6.30%
NOSH 83,893 83,558 83,014 82,439 82,303 82,132 81,851 1.65%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 15.22% 17.21% 18.56% 20.20% 21.08% 21.79% 21.94% -
ROE 18.10% 19.88% 22.43% 25.89% 27.40% 28.13% 28.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 237.51 249.21 263.47 264.02 258.62 249.17 245.18 -2.09%
EPS 36.20 42.94 48.96 53.33 54.52 54.30 53.80 -23.19%
DPS 24.00 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.16 2.18 2.06 1.99 1.93 1.87 4.57%
Adjusted Per Share Value based on latest NOSH - 82,885
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 126.57 132.27 138.93 138.26 135.20 130.00 127.47 -0.47%
EPS 19.29 22.79 25.78 27.93 28.50 28.33 27.97 -21.92%
DPS 12.79 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0658 1.1465 1.1495 1.0787 1.0404 1.0069 0.9723 6.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.30 3.66 3.78 4.30 3.30 2.93 2.67 -
P/RPS 1.39 1.47 1.43 1.63 1.28 1.18 1.09 17.57%
P/EPS 9.12 8.52 7.73 8.06 6.05 5.40 4.96 50.03%
EY 10.97 11.73 12.93 12.40 16.52 18.53 20.15 -33.30%
DY 7.27 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.69 1.73 2.09 1.66 1.52 1.43 10.00%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 20/05/05 25/02/05 05/11/04 30/07/04 07/05/04 -
Price 3.14 3.22 3.66 3.78 3.50 3.22 2.65 -
P/RPS 1.32 1.29 1.39 1.43 1.35 1.29 1.08 14.30%
P/EPS 8.67 7.50 7.49 7.09 6.42 5.93 4.93 45.64%
EY 11.53 13.34 13.36 14.11 15.58 16.86 20.30 -31.39%
DY 7.64 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.49 1.68 1.83 1.76 1.67 1.42 6.91%

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