[TONGHER] QoQ TTM 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- 35.37%
YoY- 75.73%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 217,658 199,055 172,416 153,005 132,301 123,092 119,204 49.11%
PBT 57,377 52,609 43,710 36,773 26,887 26,898 26,347 67.61%
Tax -13,451 -13,937 -11,716 -9,781 -6,947 -7,559 -7,538 46.85%
NP 43,926 38,672 31,994 26,992 19,940 19,339 18,809 75.57%
-
NP to SH 43,926 38,672 31,994 26,992 19,940 19,339 18,809 75.57%
-
Tax Rate 23.44% 26.49% 26.80% 26.60% 25.84% 28.10% 28.61% -
Total Cost 173,732 160,383 140,422 126,013 112,361 103,753 100,395 43.89%
-
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 6,535 6,535 6,535 6,423 6,423 -
Div Payout % - 16.90% 20.43% 24.21% 32.78% 33.21% 34.15% -
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 20.18% 19.43% 18.56% 17.64% 15.07% 15.71% 15.78% -
ROE 25.73% 23.50% 20.11% 17.63% 14.03% 14.25% 14.46% -
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 262.60 240.69 209.18 186.93 161.94 152.38 148.41 46.03%
EPS 53.00 46.76 38.82 32.98 24.41 23.94 23.42 71.94%
DPS 0.00 8.00 8.00 8.00 8.00 8.00 8.00 -
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 138.26 126.44 109.52 97.19 84.04 78.19 75.72 49.11%
EPS 27.90 24.56 20.32 17.15 12.67 12.28 11.95 75.53%
DPS 0.00 4.15 4.15 4.15 4.15 4.08 4.08 -
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 1.64 1.37 1.40 1.43 1.57 1.43 1.18 24.41%
P/EPS 8.11 7.06 7.55 8.10 10.45 9.11 7.47 5.60%
EY 12.32 14.17 13.25 12.35 9.57 10.98 13.38 -5.33%
DY 0.00 2.42 2.73 3.00 3.14 3.67 4.57 -
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 1.44 1.45 1.54 1.42 1.74 1.61 1.21 12.24%
P/EPS 7.13 7.48 8.30 8.04 11.51 10.23 7.69 -4.89%
EY 14.02 13.36 12.05 12.44 8.69 9.77 13.01 5.08%
DY 0.00 2.29 2.48 3.02 2.85 3.27 4.44 -
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