[TONGHER] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.53%
YoY- 70.1%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 222,167 217,658 199,055 172,416 153,005 132,301 123,092 48.18%
PBT 56,000 57,377 52,609 43,710 36,773 26,887 26,898 62.97%
Tax -12,936 -13,451 -13,937 -11,716 -9,781 -6,947 -7,559 43.02%
NP 43,064 43,926 38,672 31,994 26,992 19,940 19,339 70.44%
-
NP to SH 43,064 43,926 38,672 31,994 26,992 19,940 19,339 70.44%
-
Tax Rate 23.10% 23.44% 26.49% 26.80% 26.60% 25.84% 28.10% -
Total Cost 179,103 173,732 160,383 140,422 126,013 112,361 103,753 43.85%
-
Net Worth 180,972 170,744 164,577 159,080 153,061 142,151 135,705 21.13%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 6,535 6,535 6,535 6,535 6,423 -
Div Payout % - - 16.90% 20.43% 24.21% 32.78% 33.21% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 180,972 170,744 164,577 159,080 153,061 142,151 135,705 21.13%
NOSH 83,014 82,885 82,702 82,424 81,851 81,696 80,777 1.83%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 19.38% 20.18% 19.43% 18.56% 17.64% 15.07% 15.71% -
ROE 23.80% 25.73% 23.50% 20.11% 17.63% 14.03% 14.25% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 267.62 262.60 240.69 209.18 186.93 161.94 152.38 45.51%
EPS 51.88 53.00 46.76 38.82 32.98 24.41 23.94 67.38%
DPS 0.00 0.00 8.00 8.00 8.00 8.00 8.00 -
NAPS 2.18 2.06 1.99 1.93 1.87 1.74 1.68 18.94%
Adjusted Per Share Value based on latest NOSH - 82,424
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 141.12 138.26 126.44 109.52 97.19 84.04 78.19 48.18%
EPS 27.35 27.90 24.56 20.32 17.15 12.67 12.28 70.46%
DPS 0.00 0.00 4.15 4.15 4.15 4.15 4.08 -
NAPS 1.1495 1.0846 1.0454 1.0105 0.9723 0.903 0.862 21.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.78 4.30 3.30 2.93 2.67 2.55 2.18 -
P/RPS 1.41 1.64 1.37 1.40 1.43 1.57 1.43 -0.93%
P/EPS 7.29 8.11 7.06 7.55 8.10 10.45 9.11 -13.79%
EY 13.72 12.32 14.17 13.25 12.35 9.57 10.98 15.99%
DY 0.00 0.00 2.42 2.73 3.00 3.14 3.67 -
P/NAPS 1.73 2.09 1.66 1.52 1.43 1.47 1.30 20.96%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 25/02/05 05/11/04 30/07/04 07/05/04 26/02/04 28/11/03 -
Price 3.66 3.78 3.50 3.22 2.65 2.81 2.45 -
P/RPS 1.37 1.44 1.45 1.54 1.42 1.74 1.61 -10.19%
P/EPS 7.06 7.13 7.48 8.30 8.04 11.51 10.23 -21.88%
EY 14.17 14.02 13.36 12.05 12.44 8.69 9.77 28.10%
DY 0.00 0.00 2.29 2.48 3.02 2.85 3.27 -
P/NAPS 1.68 1.83 1.76 1.67 1.42 1.61 1.46 9.79%

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