[TONGHER] QoQ Cumulative 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- 102.55%
YoY- 120.02%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 54,679 217,658 159,638 102,326 50,170 132,301 92,884 -29.73%
PBT 13,972 57,377 45,997 30,923 15,349 26,886 20,274 -21.96%
Tax -3,825 -13,412 -12,343 -8,624 -4,340 -7,018 -5,463 -21.13%
NP 10,147 43,965 33,654 22,299 11,009 19,868 14,811 -22.26%
-
NP to SH 10,147 43,965 33,654 22,299 11,009 19,868 14,811 -22.26%
-
Tax Rate 27.38% 23.38% 26.83% 27.89% 28.28% 26.10% 26.95% -
Total Cost 44,532 173,693 125,984 80,027 39,161 112,433 78,073 -31.19%
-
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 5.61% 25.89% 20.55% 14.07% 7.19% 14.14% 10.96% -
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 65.87 264.02 193.96 124.59 61.29 163.81 115.45 -31.18%
EPS 12.24 53.33 40.89 27.15 13.45 24.60 18.41 -23.80%
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 34.73 138.26 101.40 65.00 31.87 84.04 59.00 -29.73%
EPS 6.45 27.93 21.38 14.16 6.99 12.62 9.41 -22.24%
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 5.74 1.63 1.70 2.35 4.36 1.56 1.89 109.57%
P/EPS 30.92 8.06 8.07 10.79 19.85 10.37 11.84 89.52%
EY 3.23 12.40 12.39 9.27 5.04 9.65 8.44 -47.25%
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 5.56 1.43 1.80 2.58 4.32 1.72 2.12 90.06%
P/EPS 29.94 7.09 8.56 11.86 19.70 11.42 13.31 71.59%
EY 3.34 14.11 11.68 8.43 5.08 8.75 7.51 -41.70%
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