[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -7.68%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,464 199,252 208,232 218,716 217,658 212,850 204,652 -1.36%
PBT 35,357 42,348 49,596 55,888 57,377 61,329 61,846 -31.04%
Tax -5,711 -12,012 -13,754 -15,300 -13,412 -16,457 -17,248 -52.04%
NP 29,646 30,336 35,842 40,588 43,965 44,872 44,598 -23.77%
-
NP to SH 29,676 30,369 35,880 40,588 43,965 44,872 44,598 -23.72%
-
Tax Rate 16.15% 28.36% 27.73% 27.38% 23.38% 26.83% 27.89% -
Total Cost 170,818 168,916 172,390 178,128 173,693 167,978 160,054 4.42%
-
Net Worth 185,917 167,786 180,486 180,972 169,825 163,784 158,515 11.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 18,507 20,134 200 - - - - -
Div Payout % 62.37% 66.30% 0.56% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 185,917 167,786 180,486 180,972 169,825 163,784 158,515 11.18%
NOSH 84,125 83,893 83,558 83,014 82,439 82,303 82,132 1.60%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.79% 15.22% 17.21% 18.56% 20.20% 21.08% 21.79% -
ROE 15.96% 18.10% 19.88% 22.43% 25.89% 27.40% 28.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 238.29 237.51 249.21 263.47 264.02 258.62 249.17 -2.92%
EPS 35.28 36.20 42.94 48.96 53.33 54.52 54.30 -24.92%
DPS 22.00 24.00 0.24 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.00 2.16 2.18 2.06 1.99 1.93 9.42%
Adjusted Per Share Value based on latest NOSH - 83,014
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.34 126.57 132.27 138.93 138.26 135.20 130.00 -1.36%
EPS 18.85 19.29 22.79 25.78 27.93 28.50 28.33 -23.72%
DPS 11.76 12.79 0.13 0.00 0.00 0.00 0.00 -
NAPS 1.181 1.0658 1.1465 1.1495 1.0787 1.0404 1.0069 11.18%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.39 3.30 3.66 3.78 4.30 3.30 2.93 -
P/RPS 1.00 1.39 1.47 1.43 1.63 1.28 1.18 -10.42%
P/EPS 6.78 9.12 8.52 7.73 8.06 6.05 5.40 16.33%
EY 14.76 10.97 11.73 12.93 12.40 16.52 18.53 -14.03%
DY 9.21 7.27 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.65 1.69 1.73 2.09 1.66 1.52 -20.32%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 05/11/04 30/07/04 -
Price 2.34 3.14 3.22 3.66 3.78 3.50 3.22 -
P/RPS 0.98 1.32 1.29 1.39 1.43 1.35 1.29 -16.70%
P/EPS 6.63 8.67 7.50 7.49 7.09 6.42 5.93 7.70%
EY 15.08 11.53 13.34 13.36 14.11 15.58 16.86 -7.14%
DY 9.40 7.64 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.57 1.49 1.68 1.83 1.76 1.67 -26.08%

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