[TONGHER] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
11-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 28.06%
YoY- 226.3%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 222,818 208,232 204,652 124,424 90,790 110,484 103,956 13.54%
PBT 44,120 49,596 61,846 28,200 8,572 7,838 19,736 14.34%
Tax -10,868 -13,754 -17,248 -7,930 -2,360 -2,170 -5,538 11.88%
NP 33,252 35,842 44,598 20,270 6,212 5,668 14,198 15.23%
-
NP to SH 32,410 35,880 44,598 20,270 6,212 5,668 14,198 14.73%
-
Tax Rate 24.63% 27.73% 27.89% 28.12% 27.53% 27.69% 28.06% -
Total Cost 189,566 172,390 160,054 104,154 84,578 104,816 89,758 13.26%
-
Net Worth 197,891 180,486 158,515 130,100 119,276 118,483 113,728 9.66%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 135 200 - - - - - -
Div Payout % 0.42% 0.56% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 197,891 180,486 158,515 130,100 119,276 118,483 113,728 9.66%
NOSH 84,931 83,558 82,132 80,309 80,051 80,056 80,033 0.99%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.92% 17.21% 21.79% 16.29% 6.84% 5.13% 13.66% -
ROE 16.38% 19.88% 28.13% 15.58% 5.21% 4.78% 12.48% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 262.35 249.21 249.17 154.93 113.41 138.01 129.89 12.42%
EPS 38.16 42.94 54.30 25.24 7.76 7.08 17.74 13.61%
DPS 0.16 0.24 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.16 1.93 1.62 1.49 1.48 1.421 8.58%
Adjusted Per Share Value based on latest NOSH - 80,321
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 141.53 132.27 130.00 79.03 57.67 70.18 66.03 13.54%
EPS 20.59 22.79 28.33 12.88 3.95 3.60 9.02 14.73%
DPS 0.09 0.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.257 1.1465 1.0069 0.8264 0.7576 0.7526 0.7224 9.66%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.86 3.66 2.93 1.75 1.43 1.40 2.13 -
P/RPS 1.09 1.47 1.18 1.13 1.26 1.01 1.64 -6.57%
P/EPS 7.49 8.52 5.40 6.93 18.43 19.77 12.01 -7.56%
EY 13.34 11.73 18.53 14.42 5.43 5.06 8.33 8.16%
DY 0.06 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.69 1.52 1.08 0.96 0.95 1.50 -3.25%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 25/08/00 -
Price 3.08 3.22 3.22 1.80 1.40 1.40 2.20 -
P/RPS 1.17 1.29 1.29 1.16 1.23 1.01 1.69 -5.94%
P/EPS 8.07 7.50 5.93 7.13 18.04 19.77 12.40 -6.90%
EY 12.39 13.34 16.86 14.02 5.54 5.06 8.06 7.42%
DY 0.05 0.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.49 1.67 1.11 0.94 0.95 1.55 -2.64%

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