[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -76.92%
YoY- -7.83%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 200,464 149,439 104,116 54,679 217,658 159,638 102,326 56.37%
PBT 35,357 31,761 24,798 13,972 57,377 45,997 30,923 9.31%
Tax -5,711 -9,009 -6,877 -3,825 -13,412 -12,343 -8,624 -23.96%
NP 29,646 22,752 17,921 10,147 43,965 33,654 22,299 20.84%
-
NP to SH 29,676 22,777 17,940 10,147 43,965 33,654 22,299 20.92%
-
Tax Rate 16.15% 28.36% 27.73% 27.38% 23.38% 26.83% 27.89% -
Total Cost 170,818 126,687 86,195 44,532 173,693 125,984 80,027 65.55%
-
Net Worth 185,917 167,786 180,486 180,972 169,825 163,784 158,515 11.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 18,507 15,100 100 - - - - -
Div Payout % 62.37% 66.30% 0.56% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 185,917 167,786 180,486 180,972 169,825 163,784 158,515 11.18%
NOSH 84,125 83,893 83,558 83,014 82,439 82,303 82,132 1.60%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.79% 15.22% 17.21% 18.56% 20.20% 21.08% 21.79% -
ROE 15.96% 13.58% 9.94% 5.61% 25.89% 20.55% 14.07% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 238.29 178.13 124.60 65.87 264.02 193.96 124.59 53.89%
EPS 35.28 27.15 21.47 12.24 53.33 40.89 27.15 19.02%
DPS 22.00 18.00 0.12 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.00 2.16 2.18 2.06 1.99 1.93 9.42%
Adjusted Per Share Value based on latest NOSH - 83,014
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 127.34 94.92 66.13 34.73 138.26 101.40 65.00 56.37%
EPS 18.85 14.47 11.40 6.45 27.93 21.38 14.16 20.94%
DPS 11.76 9.59 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.181 1.0658 1.1465 1.1495 1.0787 1.0404 1.0069 11.18%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.39 3.30 3.66 3.78 4.30 3.30 2.93 -
P/RPS 1.00 1.85 2.94 5.74 1.63 1.70 2.35 -43.33%
P/EPS 6.78 12.15 17.05 30.92 8.06 8.07 10.79 -26.57%
EY 14.76 8.23 5.87 3.23 12.40 12.39 9.27 36.23%
DY 9.21 5.45 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.65 1.69 1.73 2.09 1.66 1.52 -20.32%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 20/05/05 25/02/05 05/11/04 30/07/04 -
Price 2.34 3.14 3.22 3.66 3.78 3.50 3.22 -
P/RPS 0.98 1.76 2.58 5.56 1.43 1.80 2.58 -47.45%
P/EPS 6.63 11.57 15.00 29.94 7.09 8.56 11.86 -32.06%
EY 15.08 8.65 6.67 3.34 14.11 11.68 8.43 47.20%
DY 9.40 5.73 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.57 1.49 1.68 1.83 1.76 1.67 -26.08%

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