[TONGHER] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 57.92%
YoY- 123.18%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 50,170 39,417 30,673 32,745 29,466 30,208 26,785 51.89%
PBT 15,349 6,612 6,175 8,637 5,463 6,623 5,624 95.17%
Tax -4,340 -1,555 -1,498 -2,388 -1,506 -2,167 -1,477 105.01%
NP 11,009 5,057 4,677 6,249 3,957 4,456 4,147 91.60%
-
NP to SH 11,009 5,057 4,677 6,249 3,957 4,456 4,147 91.60%
-
Tax Rate 28.28% 23.52% 24.26% 27.65% 27.57% 32.72% 26.26% -
Total Cost 39,161 34,360 25,996 26,496 25,509 25,752 22,638 44.05%
-
Net Worth 153,061 142,151 135,705 130,120 130,027 128,461 123,767 15.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 6,535 - - - 6,423 - -
Div Payout % - 129.24% - - - 144.14% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 153,061 142,151 135,705 130,120 130,027 128,461 123,767 15.19%
NOSH 81,851 81,696 80,777 80,321 80,263 80,288 80,368 1.22%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 21.94% 12.83% 15.25% 19.08% 13.43% 14.75% 15.48% -
ROE 7.19% 3.56% 3.45% 4.80% 3.04% 3.47% 3.35% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 61.29 48.25 37.97 40.77 36.71 37.62 33.33 50.04%
EPS 13.45 6.19 5.79 7.78 4.93 5.55 5.16 89.29%
DPS 0.00 8.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.87 1.74 1.68 1.62 1.62 1.60 1.54 13.80%
Adjusted Per Share Value based on latest NOSH - 80,321
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 31.87 25.04 19.48 20.80 18.72 19.19 17.01 51.92%
EPS 6.99 3.21 2.97 3.97 2.51 2.83 2.63 91.75%
DPS 0.00 4.15 0.00 0.00 0.00 4.08 0.00 -
NAPS 0.9723 0.903 0.862 0.8265 0.8259 0.816 0.7862 15.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.67 2.55 2.18 1.75 1.59 1.43 1.29 -
P/RPS 4.36 5.29 5.74 4.29 4.33 3.80 3.87 8.26%
P/EPS 19.85 41.20 37.65 22.49 32.25 25.77 25.00 -14.24%
EY 5.04 2.43 2.66 4.45 3.10 3.88 4.00 16.64%
DY 0.00 3.14 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 1.43 1.47 1.30 1.08 0.98 0.89 0.84 42.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 21/11/02 -
Price 2.65 2.81 2.45 1.80 1.66 1.43 1.30 -
P/RPS 4.32 5.82 6.45 4.42 4.52 3.80 3.90 7.04%
P/EPS 19.70 45.40 42.31 23.14 33.67 25.77 25.19 -15.10%
EY 5.08 2.20 2.36 4.32 2.97 3.88 3.97 17.84%
DY 0.00 2.85 0.00 0.00 0.00 5.59 0.00 -
P/NAPS 1.42 1.61 1.46 1.11 1.02 0.89 0.84 41.86%

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