[TONGHER] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -11.2%
YoY- 1188.93%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 39,417 30,673 32,745 29,466 30,208 26,785 24,598 36.81%
PBT 6,612 6,175 8,637 5,463 6,623 5,624 3,860 43.02%
Tax -1,555 -1,498 -2,388 -1,506 -2,167 -1,477 -1,060 29.01%
NP 5,057 4,677 6,249 3,957 4,456 4,147 2,800 48.14%
-
NP to SH 5,057 4,677 6,249 3,957 4,456 4,147 2,800 48.14%
-
Tax Rate 23.52% 24.26% 27.65% 27.57% 32.72% 26.26% 27.46% -
Total Cost 34,360 25,996 26,496 25,509 25,752 22,638 21,798 35.33%
-
Net Worth 142,151 135,705 130,120 130,027 128,461 123,767 119,541 12.20%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 6,535 - - - 6,423 - - -
Div Payout % 129.24% - - - 144.14% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 142,151 135,705 130,120 130,027 128,461 123,767 119,541 12.20%
NOSH 81,696 80,777 80,321 80,263 80,288 80,368 80,229 1.21%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.83% 15.25% 19.08% 13.43% 14.75% 15.48% 11.38% -
ROE 3.56% 3.45% 4.80% 3.04% 3.47% 3.35% 2.34% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.25 37.97 40.77 36.71 37.62 33.33 30.66 35.18%
EPS 6.19 5.79 7.78 4.93 5.55 5.16 3.49 46.37%
DPS 8.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.74 1.68 1.62 1.62 1.60 1.54 1.49 10.86%
Adjusted Per Share Value based on latest NOSH - 80,263
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 25.04 19.48 20.80 18.72 19.19 17.01 15.62 36.85%
EPS 3.21 2.97 3.97 2.51 2.83 2.63 1.78 47.99%
DPS 4.15 0.00 0.00 0.00 4.08 0.00 0.00 -
NAPS 0.903 0.862 0.8265 0.8259 0.816 0.7862 0.7593 12.21%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.55 2.18 1.75 1.59 1.43 1.29 1.43 -
P/RPS 5.29 5.74 4.29 4.33 3.80 3.87 4.66 8.79%
P/EPS 41.20 37.65 22.49 32.25 25.77 25.00 40.97 0.37%
EY 2.43 2.66 4.45 3.10 3.88 4.00 2.44 -0.27%
DY 3.14 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 1.47 1.30 1.08 0.98 0.89 0.84 0.96 32.74%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 28/11/03 11/08/03 26/05/03 27/02/03 21/11/02 22/08/02 -
Price 2.81 2.45 1.80 1.66 1.43 1.30 1.40 -
P/RPS 5.82 6.45 4.42 4.52 3.80 3.90 4.57 17.43%
P/EPS 45.40 42.31 23.14 33.67 25.77 25.19 40.11 8.58%
EY 2.20 2.36 4.32 2.97 3.88 3.97 2.49 -7.90%
DY 2.85 0.00 0.00 0.00 5.59 0.00 0.00 -
P/NAPS 1.61 1.46 1.11 1.02 0.89 0.84 0.94 43.01%

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