[TONGHER] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 2.2%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 54,679 58,020 57,312 52,156 50,170 39,417 30,673 46.96%
PBT 13,972 11,380 15,074 15,574 15,349 6,612 6,175 72.26%
Tax -3,825 -1,069 -3,719 -4,323 -4,340 -1,555 -1,498 86.70%
NP 10,147 10,311 11,355 11,251 11,009 5,057 4,677 67.51%
-
NP to SH 10,147 10,311 11,355 11,251 11,009 5,057 4,677 67.51%
-
Tax Rate 27.38% 9.39% 24.67% 27.76% 28.28% 23.52% 24.26% -
Total Cost 44,532 47,709 45,957 40,905 39,161 34,360 25,996 43.12%
-
Net Worth 180,972 170,744 164,577 159,080 153,061 142,151 135,705 21.13%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 6,535 - -
Div Payout % - - - - - 129.24% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 180,972 170,744 164,577 159,080 153,061 142,151 135,705 21.13%
NOSH 83,014 82,885 82,702 82,424 81,851 81,696 80,777 1.83%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 18.56% 17.77% 19.81% 21.57% 21.94% 12.83% 15.25% -
ROE 5.61% 6.04% 6.90% 7.07% 7.19% 3.56% 3.45% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 65.87 70.00 69.30 63.28 61.29 48.25 37.97 44.32%
EPS 12.24 12.44 13.73 13.65 13.45 6.19 5.79 64.64%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.18 2.06 1.99 1.93 1.87 1.74 1.68 18.94%
Adjusted Per Share Value based on latest NOSH - 82,424
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 34.73 36.85 36.40 33.13 31.87 25.04 19.48 46.97%
EPS 6.45 6.55 7.21 7.15 6.99 3.21 2.97 67.62%
DPS 0.00 0.00 0.00 0.00 0.00 4.15 0.00 -
NAPS 1.1495 1.0846 1.0454 1.0105 0.9723 0.903 0.862 21.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.78 4.30 3.30 2.93 2.67 2.55 2.18 -
P/RPS 5.74 6.14 4.76 4.63 4.36 5.29 5.74 0.00%
P/EPS 30.92 34.57 24.03 21.47 19.85 41.20 37.65 -12.29%
EY 3.23 2.89 4.16 4.66 5.04 2.43 2.66 13.80%
DY 0.00 0.00 0.00 0.00 0.00 3.14 0.00 -
P/NAPS 1.73 2.09 1.66 1.52 1.43 1.47 1.30 20.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 -
Price 3.66 3.78 3.50 3.22 2.65 2.81 2.45 -
P/RPS 5.56 5.40 5.05 5.09 4.32 5.82 6.45 -9.41%
P/EPS 29.94 30.39 25.49 23.59 19.70 45.40 42.31 -20.57%
EY 3.34 3.29 3.92 4.24 5.08 2.20 2.36 26.02%
DY 0.00 0.00 0.00 0.00 0.00 2.85 0.00 -
P/NAPS 1.68 1.83 1.76 1.67 1.42 1.61 1.46 9.79%

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