[TONGHER] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 0.61%
YoY- 127.22%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 519,981 266,170 199,252 212,850 123,845 96,238 107,438 30.04%
PBT 112,693 67,441 42,348 61,329 27,032 13,208 10,732 47.95%
Tax -25,817 -15,965 -12,012 -16,457 -7,284 -3,449 -3,009 43.05%
NP 86,876 51,476 30,336 44,872 19,748 9,758 7,722 49.66%
-
NP to SH 78,514 49,224 30,369 44,872 19,748 9,758 7,722 47.16%
-
Tax Rate 22.91% 23.67% 28.36% 26.83% 26.95% 26.11% 28.04% -
Total Cost 433,105 214,694 168,916 167,978 104,097 86,480 99,716 27.71%
-
Net Worth 406,505 208,921 167,786 163,784 135,157 123,453 121,599 22.26%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 30,583 27,176 20,134 - - - - -
Div Payout % 38.95% 55.21% 66.30% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 406,505 208,921 167,786 163,784 135,157 123,453 121,599 22.26%
NOSH 127,431 84,927 83,893 82,303 80,450 80,164 79,999 8.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.71% 19.34% 15.22% 21.08% 15.95% 10.14% 7.19% -
ROE 19.31% 23.56% 18.10% 27.40% 14.61% 7.90% 6.35% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 408.05 313.41 237.51 258.62 153.94 120.05 134.30 20.33%
EPS 61.61 57.96 36.20 54.52 24.55 12.17 9.65 36.18%
DPS 24.00 32.00 24.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 2.46 2.00 1.99 1.68 1.54 1.52 13.14%
Adjusted Per Share Value based on latest NOSH - 82,702
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 330.29 169.07 126.57 135.20 78.67 61.13 68.25 30.04%
EPS 49.87 31.27 19.29 28.50 12.54 6.20 4.91 47.13%
DPS 19.43 17.26 12.79 0.00 0.00 0.00 0.00 -
NAPS 2.5821 1.3271 1.0658 1.0404 0.8585 0.7842 0.7724 22.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 6.55 3.36 3.30 3.30 2.18 1.29 1.12 -
P/RPS 1.61 1.07 1.39 1.28 1.42 1.07 0.83 11.66%
P/EPS 10.63 5.80 9.12 6.05 8.88 10.60 11.60 -1.44%
EY 9.41 17.25 10.97 16.52 11.26 9.44 8.62 1.47%
DY 3.66 9.52 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 1.37 1.65 1.66 1.30 0.84 0.74 18.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 23/11/01 -
Price 3.52 3.72 3.14 3.50 2.45 1.30 1.26 -
P/RPS 0.86 1.19 1.32 1.35 1.59 1.08 0.94 -1.47%
P/EPS 5.71 6.42 8.67 6.42 9.98 10.68 13.05 -12.86%
EY 17.50 15.58 11.53 15.58 10.02 9.36 7.66 14.75%
DY 6.82 8.60 7.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.51 1.57 1.76 1.46 0.84 0.83 4.80%

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