[TONGHER] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -25.16%
YoY- 12.78%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 52,156 50,170 39,417 30,673 32,745 29,466 30,208 43.96%
PBT 15,574 15,349 6,612 6,175 8,637 5,463 6,623 76.92%
Tax -4,323 -4,340 -1,555 -1,498 -2,388 -1,506 -2,167 58.53%
NP 11,251 11,009 5,057 4,677 6,249 3,957 4,456 85.52%
-
NP to SH 11,251 11,009 5,057 4,677 6,249 3,957 4,456 85.52%
-
Tax Rate 27.76% 28.28% 23.52% 24.26% 27.65% 27.57% 32.72% -
Total Cost 40,905 39,161 34,360 25,996 26,496 25,509 25,752 36.17%
-
Net Worth 159,080 153,061 142,151 135,705 130,120 130,027 128,461 15.33%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 6,535 - - - 6,423 -
Div Payout % - - 129.24% - - - 144.14% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 159,080 153,061 142,151 135,705 130,120 130,027 128,461 15.33%
NOSH 82,424 81,851 81,696 80,777 80,321 80,263 80,288 1.76%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 21.57% 21.94% 12.83% 15.25% 19.08% 13.43% 14.75% -
ROE 7.07% 7.19% 3.56% 3.45% 4.80% 3.04% 3.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 63.28 61.29 48.25 37.97 40.77 36.71 37.62 41.48%
EPS 13.65 13.45 6.19 5.79 7.78 4.93 5.55 82.30%
DPS 0.00 0.00 8.00 0.00 0.00 0.00 8.00 -
NAPS 1.93 1.87 1.74 1.68 1.62 1.62 1.60 13.32%
Adjusted Per Share Value based on latest NOSH - 80,777
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 33.13 31.87 25.04 19.48 20.80 18.72 19.19 43.96%
EPS 7.15 6.99 3.21 2.97 3.97 2.51 2.83 85.60%
DPS 0.00 0.00 4.15 0.00 0.00 0.00 4.08 -
NAPS 1.0105 0.9723 0.903 0.862 0.8265 0.8259 0.816 15.33%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.93 2.67 2.55 2.18 1.75 1.59 1.43 -
P/RPS 4.63 4.36 5.29 5.74 4.29 4.33 3.80 14.09%
P/EPS 21.47 19.85 41.20 37.65 22.49 32.25 25.77 -11.46%
EY 4.66 5.04 2.43 2.66 4.45 3.10 3.88 13.00%
DY 0.00 0.00 3.14 0.00 0.00 0.00 5.59 -
P/NAPS 1.52 1.43 1.47 1.30 1.08 0.98 0.89 42.92%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 -
Price 3.22 2.65 2.81 2.45 1.80 1.66 1.43 -
P/RPS 5.09 4.32 5.82 6.45 4.42 4.52 3.80 21.53%
P/EPS 23.59 19.70 45.40 42.31 23.14 33.67 25.77 -5.72%
EY 4.24 5.08 2.20 2.36 4.32 2.97 3.88 6.09%
DY 0.00 0.00 2.85 0.00 0.00 0.00 5.59 -
P/NAPS 1.67 1.42 1.61 1.46 1.11 1.02 0.89 52.18%

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