[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 50.92%
YoY- 127.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 104,116 54,679 217,658 159,638 102,326 50,170 132,301 -14.77%
PBT 24,798 13,972 57,377 45,997 30,923 15,349 26,886 -5.25%
Tax -6,877 -3,825 -13,412 -12,343 -8,624 -4,340 -7,018 -1.34%
NP 17,921 10,147 43,965 33,654 22,299 11,009 19,868 -6.65%
-
NP to SH 17,940 10,147 43,965 33,654 22,299 11,009 19,868 -6.58%
-
Tax Rate 27.73% 27.38% 23.38% 26.83% 27.89% 28.28% 26.10% -
Total Cost 86,195 44,532 173,693 125,984 80,027 39,161 112,433 -16.24%
-
Net Worth 180,486 180,972 169,825 163,784 158,515 153,061 140,529 18.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 100 - - - - - 6,461 -93.80%
Div Payout % 0.56% - - - - - 32.52% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 180,486 180,972 169,825 163,784 158,515 153,061 140,529 18.17%
NOSH 83,558 83,014 82,439 82,303 82,132 81,851 80,764 2.29%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 17.21% 18.56% 20.20% 21.08% 21.79% 21.94% 15.02% -
ROE 9.94% 5.61% 25.89% 20.55% 14.07% 7.19% 14.14% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 124.60 65.87 264.02 193.96 124.59 61.29 163.81 -16.68%
EPS 21.47 12.24 53.33 40.89 27.15 13.45 24.60 -8.68%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 8.00 -93.93%
NAPS 2.16 2.18 2.06 1.99 1.93 1.87 1.74 15.52%
Adjusted Per Share Value based on latest NOSH - 82,702
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 66.13 34.73 138.26 101.40 65.00 31.87 84.04 -14.77%
EPS 11.40 6.45 27.93 21.38 14.16 6.99 12.62 -6.55%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 4.10 -94.03%
NAPS 1.1465 1.1495 1.0787 1.0404 1.0069 0.9723 0.8926 18.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.66 3.78 4.30 3.30 2.93 2.67 2.55 -
P/RPS 2.94 5.74 1.63 1.70 2.35 4.36 1.56 52.63%
P/EPS 17.05 30.92 8.06 8.07 10.79 19.85 10.37 39.34%
EY 5.87 3.23 12.40 12.39 9.27 5.04 9.65 -28.23%
DY 0.03 0.00 0.00 0.00 0.00 0.00 3.14 -95.51%
P/NAPS 1.69 1.73 2.09 1.66 1.52 1.43 1.47 9.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 20/05/05 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 -
Price 3.22 3.66 3.78 3.50 3.22 2.65 2.81 -
P/RPS 2.58 5.56 1.43 1.80 2.58 4.32 1.72 31.06%
P/EPS 15.00 29.94 7.09 8.56 11.86 19.70 11.42 19.95%
EY 6.67 3.34 14.11 11.68 8.43 5.08 8.75 -16.56%
DY 0.04 0.00 0.00 0.00 0.00 0.00 2.85 -94.19%
P/NAPS 1.49 1.68 1.83 1.76 1.67 1.42 1.61 -5.03%

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