[TONGHER] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 43.28%
YoY- 74.54%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 123,092 119,204 111,057 102,387 95,246 93,798 96,312 17.75%
PBT 26,898 26,347 21,570 16,534 10,695 9,201 8,188 120.82%
Tax -7,559 -7,538 -6,210 -4,824 -2,522 -2,217 -1,937 147.66%
NP 19,339 18,809 15,360 11,710 8,173 6,984 6,251 112.17%
-
NP to SH 19,339 18,809 15,360 11,710 8,173 6,984 6,251 112.17%
-
Tax Rate 28.10% 28.61% 28.79% 29.18% 23.58% 24.10% 23.66% -
Total Cost 103,753 100,395 95,697 90,677 87,073 86,814 90,061 9.88%
-
Net Worth 135,705 130,120 130,027 128,461 123,767 119,541 117,144 10.29%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 6,423 6,423 6,423 6,423 6,393 6,393 6,393 0.31%
Div Payout % 33.21% 34.15% 41.82% 54.85% 78.22% 91.54% 102.27% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 135,705 130,120 130,027 128,461 123,767 119,541 117,144 10.29%
NOSH 80,777 80,321 80,263 80,288 80,368 80,229 80,789 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.71% 15.78% 13.83% 11.44% 8.58% 7.45% 6.49% -
ROE 14.25% 14.46% 11.81% 9.12% 6.60% 5.84% 5.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 152.38 148.41 138.37 127.52 118.51 116.91 119.21 17.76%
EPS 23.94 23.42 19.14 14.58 10.17 8.71 7.74 112.14%
DPS 8.00 8.00 8.00 8.00 8.00 8.00 8.00 0.00%
NAPS 1.68 1.62 1.62 1.60 1.54 1.49 1.45 10.30%
Adjusted Per Share Value based on latest NOSH - 80,288
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.19 75.72 70.54 65.04 60.50 59.58 61.18 17.75%
EPS 12.28 11.95 9.76 7.44 5.19 4.44 3.97 112.14%
DPS 4.08 4.08 4.08 4.08 4.06 4.06 4.06 0.32%
NAPS 0.862 0.8265 0.8259 0.816 0.7862 0.7593 0.7441 10.29%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.18 1.75 1.59 1.43 1.29 1.43 1.71 -
P/RPS 1.43 1.18 1.15 1.12 1.09 1.22 1.43 0.00%
P/EPS 9.11 7.47 8.31 9.80 12.69 16.43 22.10 -44.58%
EY 10.98 13.38 12.04 10.20 7.88 6.09 4.52 80.60%
DY 3.67 4.57 5.03 5.59 6.20 5.59 4.68 -14.94%
P/NAPS 1.30 1.08 0.98 0.89 0.84 0.96 1.18 6.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 11/08/03 26/05/03 27/02/03 21/11/02 22/08/02 28/05/02 -
Price 2.45 1.80 1.66 1.43 1.30 1.40 1.52 -
P/RPS 1.61 1.21 1.20 1.12 1.10 1.20 1.28 16.50%
P/EPS 10.23 7.69 8.67 9.80 12.78 16.08 19.64 -35.23%
EY 9.77 13.01 11.53 10.20 7.82 6.22 5.09 54.38%
DY 3.27 4.44 4.82 5.59 6.15 5.71 5.26 -27.13%
P/NAPS 1.46 1.11 1.02 0.89 0.84 0.94 1.05 24.55%

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