[TONGHER] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
08-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 117.7%
YoY- 178.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 58,020 57,312 52,156 50,170 39,417 30,673 32,745 46.17%
PBT 11,380 15,074 15,574 15,349 6,612 6,175 8,637 20.08%
Tax -1,069 -3,719 -4,323 -4,340 -1,555 -1,498 -2,388 -41.33%
NP 10,311 11,355 11,251 11,009 5,057 4,677 6,249 39.42%
-
NP to SH 10,311 11,355 11,251 11,009 5,057 4,677 6,249 39.42%
-
Tax Rate 9.39% 24.67% 27.76% 28.28% 23.52% 24.26% 27.65% -
Total Cost 47,709 45,957 40,905 39,161 34,360 25,996 26,496 47.74%
-
Net Worth 170,744 164,577 159,080 153,061 142,151 135,705 130,120 19.75%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - 6,535 - - -
Div Payout % - - - - 129.24% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 170,744 164,577 159,080 153,061 142,151 135,705 130,120 19.75%
NOSH 82,885 82,702 82,424 81,851 81,696 80,777 80,321 2.10%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 17.77% 19.81% 21.57% 21.94% 12.83% 15.25% 19.08% -
ROE 6.04% 6.90% 7.07% 7.19% 3.56% 3.45% 4.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 70.00 69.30 63.28 61.29 48.25 37.97 40.77 43.15%
EPS 12.44 13.73 13.65 13.45 6.19 5.79 7.78 36.54%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.06 1.99 1.93 1.87 1.74 1.68 1.62 17.28%
Adjusted Per Share Value based on latest NOSH - 81,851
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 36.85 36.40 33.13 31.87 25.04 19.48 20.80 46.16%
EPS 6.55 7.21 7.15 6.99 3.21 2.97 3.97 39.41%
DPS 0.00 0.00 0.00 0.00 4.15 0.00 0.00 -
NAPS 1.0846 1.0454 1.0105 0.9723 0.903 0.862 0.8265 19.76%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.30 3.30 2.93 2.67 2.55 2.18 1.75 -
P/RPS 6.14 4.76 4.63 4.36 5.29 5.74 4.29 26.86%
P/EPS 34.57 24.03 21.47 19.85 41.20 37.65 22.49 33.01%
EY 2.89 4.16 4.66 5.04 2.43 2.66 4.45 -24.90%
DY 0.00 0.00 0.00 0.00 3.14 0.00 0.00 -
P/NAPS 2.09 1.66 1.52 1.43 1.47 1.30 1.08 54.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 11/08/03 -
Price 3.78 3.50 3.22 2.65 2.81 2.45 1.80 -
P/RPS 5.40 5.05 5.09 4.32 5.82 6.45 4.42 14.21%
P/EPS 30.39 25.49 23.59 19.70 45.40 42.31 23.14 19.82%
EY 3.29 3.92 4.24 5.08 2.20 2.36 4.32 -16.53%
DY 0.00 0.00 0.00 0.00 2.85 0.00 0.00 -
P/NAPS 1.83 1.76 1.67 1.42 1.61 1.46 1.11 39.34%

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