[TONGHER] QoQ Cumulative 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- 30.64%
YoY- 121.29%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 149,439 104,116 54,679 217,658 159,638 102,326 50,170 106.88%
PBT 31,761 24,798 13,972 57,377 45,997 30,923 15,349 62.31%
Tax -9,009 -6,877 -3,825 -13,412 -12,343 -8,624 -4,340 62.65%
NP 22,752 17,921 10,147 43,965 33,654 22,299 11,009 62.17%
-
NP to SH 22,777 17,940 10,147 43,965 33,654 22,299 11,009 62.29%
-
Tax Rate 28.36% 27.73% 27.38% 23.38% 26.83% 27.89% 28.28% -
Total Cost 126,687 86,195 44,532 173,693 125,984 80,027 39,161 118.57%
-
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 15,100 100 - - - - - -
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 13.58% 9.94% 5.61% 25.89% 20.55% 14.07% 7.19% -
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 178.13 124.60 65.87 264.02 193.96 124.59 61.29 103.52%
EPS 27.15 21.47 12.24 53.33 40.89 27.15 13.45 59.65%
DPS 18.00 0.12 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 94.92 66.13 34.73 138.26 101.40 65.00 31.87 106.86%
EPS 14.47 11.40 6.45 27.93 21.38 14.16 6.99 62.35%
DPS 9.59 0.06 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 1.85 2.94 5.74 1.63 1.70 2.35 4.36 -43.50%
P/EPS 12.15 17.05 30.92 8.06 8.07 10.79 19.85 -27.88%
EY 8.23 5.87 3.23 12.40 12.39 9.27 5.04 38.62%
DY 5.45 0.03 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 1.76 2.58 5.56 1.43 1.80 2.58 4.32 -45.01%
P/EPS 11.57 15.00 29.94 7.09 8.56 11.86 19.70 -29.84%
EY 8.65 6.67 3.34 14.11 11.68 8.43 5.08 42.54%
DY 5.73 0.04 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