[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -66.41%
YoY- 1188.93%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 132,301 92,884 62,212 29,466 102,387 72,179 45,395 103.63%
PBT 26,886 20,274 14,100 5,463 16,534 9,906 4,286 238.99%
Tax -7,018 -5,463 -3,965 -1,506 -4,754 -2,587 -1,180 227.19%
NP 19,868 14,811 10,135 3,957 11,780 7,319 3,106 243.42%
-
NP to SH 19,868 14,811 10,135 3,957 11,780 7,319 3,106 243.42%
-
Tax Rate 26.10% 26.95% 28.12% 27.57% 28.75% 26.12% 27.53% -
Total Cost 112,433 78,073 52,077 25,509 90,607 64,860 42,289 91.57%
-
Net Worth 140,529 135,157 130,100 130,027 128,392 123,453 119,276 11.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,461 - - - 6,419 - - -
Div Payout % 32.52% - - - 54.50% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 140,529 135,157 130,100 130,027 128,392 123,453 119,276 11.51%
NOSH 80,764 80,450 80,309 80,263 80,245 80,164 80,051 0.59%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.02% 15.95% 16.29% 13.43% 11.51% 10.14% 6.84% -
ROE 14.14% 10.96% 7.79% 3.04% 9.18% 5.93% 2.60% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 163.81 115.45 77.47 36.71 127.59 90.04 56.71 102.43%
EPS 24.60 18.41 12.62 4.93 14.68 9.13 3.88 241.40%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.74 1.68 1.62 1.62 1.60 1.54 1.49 10.86%
Adjusted Per Share Value based on latest NOSH - 80,263
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 84.04 59.00 39.52 18.72 65.04 45.85 28.84 103.61%
EPS 12.62 9.41 6.44 2.51 7.48 4.65 1.97 243.76%
DPS 4.10 0.00 0.00 0.00 4.08 0.00 0.00 -
NAPS 0.8926 0.8585 0.8264 0.8259 0.8156 0.7842 0.7576 11.51%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.55 2.18 1.75 1.59 1.43 1.29 1.43 -
P/RPS 1.56 1.89 2.26 4.33 1.12 1.43 2.52 -27.30%
P/EPS 10.37 11.84 13.87 32.25 9.74 14.13 36.86 -56.96%
EY 9.65 8.44 7.21 3.10 10.27 7.08 2.71 132.64%
DY 3.14 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 1.47 1.30 1.08 0.98 0.89 0.84 0.96 32.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 21/11/02 22/08/02 -
Price 2.81 2.45 1.80 1.66 1.43 1.30 1.40 -
P/RPS 1.72 2.12 2.32 4.52 1.12 1.44 2.47 -21.38%
P/EPS 11.42 13.31 14.26 33.67 9.74 14.24 36.08 -53.45%
EY 8.75 7.51 7.01 2.97 10.27 7.02 2.77 114.83%
DY 2.85 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 1.61 1.46 1.11 1.02 0.89 0.84 0.94 43.01%

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