[TONGHER] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 8.12%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 57,312 52,156 50,170 39,417 30,673 32,745 29,466 55.62%
PBT 15,074 15,574 15,349 6,612 6,175 8,637 5,463 96.36%
Tax -3,719 -4,323 -4,340 -1,555 -1,498 -2,388 -1,506 82.39%
NP 11,355 11,251 11,009 5,057 4,677 6,249 3,957 101.54%
-
NP to SH 11,355 11,251 11,009 5,057 4,677 6,249 3,957 101.54%
-
Tax Rate 24.67% 27.76% 28.28% 23.52% 24.26% 27.65% 27.57% -
Total Cost 45,957 40,905 39,161 34,360 25,996 26,496 25,509 47.90%
-
Net Worth 164,577 159,080 153,061 142,151 135,705 130,120 130,027 16.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 6,535 - - - -
Div Payout % - - - 129.24% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 164,577 159,080 153,061 142,151 135,705 130,120 130,027 16.95%
NOSH 82,702 82,424 81,851 81,696 80,777 80,321 80,263 2.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 19.81% 21.57% 21.94% 12.83% 15.25% 19.08% 13.43% -
ROE 6.90% 7.07% 7.19% 3.56% 3.45% 4.80% 3.04% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 69.30 63.28 61.29 48.25 37.97 40.77 36.71 52.56%
EPS 13.73 13.65 13.45 6.19 5.79 7.78 4.93 97.57%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.99 1.93 1.87 1.74 1.68 1.62 1.62 14.65%
Adjusted Per Share Value based on latest NOSH - 81,696
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 36.40 33.13 31.87 25.04 19.48 20.80 18.72 55.59%
EPS 7.21 7.15 6.99 3.21 2.97 3.97 2.51 101.68%
DPS 0.00 0.00 0.00 4.15 0.00 0.00 0.00 -
NAPS 1.0454 1.0105 0.9723 0.903 0.862 0.8265 0.8259 16.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.30 2.93 2.67 2.55 2.18 1.75 1.59 -
P/RPS 4.76 4.63 4.36 5.29 5.74 4.29 4.33 6.49%
P/EPS 24.03 21.47 19.85 41.20 37.65 22.49 32.25 -17.76%
EY 4.16 4.66 5.04 2.43 2.66 4.45 3.10 21.59%
DY 0.00 0.00 0.00 3.14 0.00 0.00 0.00 -
P/NAPS 1.66 1.52 1.43 1.47 1.30 1.08 0.98 41.96%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 26/05/03 -
Price 3.50 3.22 2.65 2.81 2.45 1.80 1.66 -
P/RPS 5.05 5.09 4.32 5.82 6.45 4.42 4.52 7.65%
P/EPS 25.49 23.59 19.70 45.40 42.31 23.14 33.67 -16.89%
EY 3.92 4.24 5.08 2.20 2.36 4.32 2.97 20.26%
DY 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
P/NAPS 1.76 1.67 1.42 1.61 1.46 1.11 1.02 43.71%

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