[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 34.14%
YoY- 68.66%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 159,638 102,326 50,170 132,301 92,884 62,212 29,466 207.52%
PBT 45,997 30,923 15,349 26,886 20,274 14,100 5,463 312.26%
Tax -12,343 -8,624 -4,340 -7,018 -5,463 -3,965 -1,506 304.94%
NP 33,654 22,299 11,009 19,868 14,811 10,135 3,957 315.03%
-
NP to SH 33,654 22,299 11,009 19,868 14,811 10,135 3,957 315.03%
-
Tax Rate 26.83% 27.89% 28.28% 26.10% 26.95% 28.12% 27.57% -
Total Cost 125,984 80,027 39,161 112,433 78,073 52,077 25,509 189.16%
-
Net Worth 163,784 158,515 153,061 140,529 135,157 130,100 130,027 16.58%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,461 - - - -
Div Payout % - - - 32.52% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 163,784 158,515 153,061 140,529 135,157 130,100 130,027 16.58%
NOSH 82,303 82,132 81,851 80,764 80,450 80,309 80,263 1.68%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 21.08% 21.79% 21.94% 15.02% 15.95% 16.29% 13.43% -
ROE 20.55% 14.07% 7.19% 14.14% 10.96% 7.79% 3.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 193.96 124.59 61.29 163.81 115.45 77.47 36.71 202.43%
EPS 40.89 27.15 13.45 24.60 18.41 12.62 4.93 308.16%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.99 1.93 1.87 1.74 1.68 1.62 1.62 14.65%
Adjusted Per Share Value based on latest NOSH - 81,696
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 101.40 65.00 31.87 84.04 59.00 39.52 18.72 207.48%
EPS 21.38 14.16 6.99 12.62 9.41 6.44 2.51 315.45%
DPS 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
NAPS 1.0404 1.0069 0.9723 0.8926 0.8585 0.8264 0.8259 16.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.30 2.93 2.67 2.55 2.18 1.75 1.59 -
P/RPS 1.70 2.35 4.36 1.56 1.89 2.26 4.33 -46.29%
P/EPS 8.07 10.79 19.85 10.37 11.84 13.87 32.25 -60.19%
EY 12.39 9.27 5.04 9.65 8.44 7.21 3.10 151.21%
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.66 1.52 1.43 1.47 1.30 1.08 0.98 41.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 -
Price 3.50 3.22 2.65 2.81 2.45 1.80 1.66 -
P/RPS 1.80 2.58 4.32 1.72 2.12 2.32 4.52 -45.78%
P/EPS 8.56 11.86 19.70 11.42 13.31 14.26 33.67 -59.76%
EY 11.68 8.43 5.08 8.75 7.51 7.01 2.97 148.52%
DY 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
P/NAPS 1.76 1.67 1.42 1.61 1.46 1.11 1.02 43.71%

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