[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -95.43%
YoY- -59.87%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 102,387 72,179 45,395 20,796 103,646 80,579 55,242 50.71%
PBT 16,534 9,906 4,286 427 8,837 8,049 3,919 160.41%
Tax -4,754 -2,587 -1,180 -120 -2,122 -2,257 -1,085 167.04%
NP 11,780 7,319 3,106 307 6,715 5,792 2,834 157.85%
-
NP to SH 11,780 7,319 3,106 307 6,715 5,792 2,834 157.85%
-
Tax Rate 28.75% 26.12% 27.53% 28.10% 24.01% 28.04% 27.69% -
Total Cost 90,607 64,860 42,289 20,489 96,931 74,787 52,408 43.90%
-
Net Worth 128,392 123,453 119,276 117,144 116,051 121,600 118,483 5.48%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 6,419 - - - 6,402 - - -
Div Payout % 54.50% - - - 95.35% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 128,392 123,453 119,276 117,144 116,051 121,600 118,483 5.48%
NOSH 80,245 80,164 80,051 80,789 80,035 80,000 80,056 0.15%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 11.51% 10.14% 6.84% 1.48% 6.48% 7.19% 5.13% -
ROE 9.18% 5.93% 2.60% 0.26% 5.79% 4.76% 2.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 127.59 90.04 56.71 25.74 129.50 100.72 69.00 50.48%
EPS 14.68 9.13 3.88 0.38 8.39 7.24 3.54 157.44%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.60 1.54 1.49 1.45 1.45 1.52 1.48 5.31%
Adjusted Per Share Value based on latest NOSH - 80,789
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 65.04 45.85 28.84 13.21 65.84 51.18 35.09 50.72%
EPS 7.48 4.65 1.97 0.20 4.27 3.68 1.80 157.80%
DPS 4.08 0.00 0.00 0.00 4.07 0.00 0.00 -
NAPS 0.8156 0.7842 0.7576 0.7441 0.7372 0.7724 0.7526 5.49%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.43 1.29 1.43 1.71 1.35 1.12 1.40 -
P/RPS 1.12 1.43 2.52 6.64 1.04 1.11 2.03 -32.65%
P/EPS 9.74 14.13 36.86 450.00 16.09 15.47 39.55 -60.61%
EY 10.27 7.08 2.71 0.22 6.21 6.46 2.53 153.81%
DY 5.59 0.00 0.00 0.00 5.93 0.00 0.00 -
P/NAPS 0.89 0.84 0.96 1.18 0.93 0.74 0.95 -4.24%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 22/08/02 28/05/02 21/02/02 23/11/01 29/08/01 -
Price 1.43 1.30 1.40 1.52 1.31 1.26 1.40 -
P/RPS 1.12 1.44 2.47 5.90 1.01 1.25 2.03 -32.65%
P/EPS 9.74 14.24 36.08 400.00 15.61 17.40 39.55 -60.61%
EY 10.27 7.02 2.77 0.25 6.40 5.75 2.53 153.81%
DY 5.59 0.00 0.00 0.00 6.11 0.00 0.00 -
P/NAPS 0.89 0.84 0.94 1.05 0.90 0.83 0.95 -4.24%

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