[TONGHER] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.92%
YoY- 142.78%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 49,437 54,679 58,020 57,312 52,156 50,170 39,417 16.31%
PBT 10,824 13,972 11,380 15,074 15,574 15,349 6,612 38.94%
Tax -3,053 -3,825 -1,069 -3,719 -4,323 -4,340 -1,555 56.85%
NP 7,771 10,147 10,311 11,355 11,251 11,009 5,057 33.19%
-
NP to SH 7,777 10,147 10,311 11,355 11,251 11,009 5,057 33.26%
-
Tax Rate 28.21% 27.38% 9.39% 24.67% 27.76% 28.28% 23.52% -
Total Cost 41,666 44,532 47,709 45,957 40,905 39,161 34,360 13.72%
-
Net Worth 181,603 180,972 170,744 164,577 159,080 153,061 142,151 17.75%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 100 - - - - - 6,535 -93.85%
Div Payout % 1.30% - - - - - 129.24% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 181,603 180,972 170,744 164,577 159,080 153,061 142,151 17.75%
NOSH 84,075 83,014 82,885 82,702 82,424 81,851 81,696 1.93%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.72% 18.56% 17.77% 19.81% 21.57% 21.94% 12.83% -
ROE 4.28% 5.61% 6.04% 6.90% 7.07% 7.19% 3.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 58.80 65.87 70.00 69.30 63.28 61.29 48.25 14.10%
EPS 9.25 12.24 12.44 13.73 13.65 13.45 6.19 30.73%
DPS 0.12 0.00 0.00 0.00 0.00 0.00 8.00 -93.93%
NAPS 2.16 2.18 2.06 1.99 1.93 1.87 1.74 15.52%
Adjusted Per Share Value based on latest NOSH - 82,702
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 31.40 34.73 36.85 36.40 33.13 31.87 25.04 16.30%
EPS 4.94 6.45 6.55 7.21 7.15 6.99 3.21 33.33%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 4.15 -94.08%
NAPS 1.1536 1.1495 1.0846 1.0454 1.0105 0.9723 0.903 17.75%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 3.66 3.78 4.30 3.30 2.93 2.67 2.55 -
P/RPS 6.22 5.74 6.14 4.76 4.63 4.36 5.29 11.41%
P/EPS 39.57 30.92 34.57 24.03 21.47 19.85 41.20 -2.65%
EY 2.53 3.23 2.89 4.16 4.66 5.04 2.43 2.72%
DY 0.03 0.00 0.00 0.00 0.00 0.00 3.14 -95.51%
P/NAPS 1.69 1.73 2.09 1.66 1.52 1.43 1.47 9.75%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 20/05/05 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 -
Price 3.22 3.66 3.78 3.50 3.22 2.65 2.81 -
P/RPS 5.48 5.56 5.40 5.05 5.09 4.32 5.82 -3.93%
P/EPS 34.81 29.94 30.39 25.49 23.59 19.70 45.40 -16.24%
EY 2.87 3.34 3.29 3.92 4.24 5.08 2.20 19.41%
DY 0.04 0.00 0.00 0.00 0.00 0.00 2.85 -94.19%
P/NAPS 1.49 1.68 1.83 1.76 1.67 1.42 1.61 -5.03%

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