[TONGHER] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.61%
YoY- 68.66%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 304,062 200,464 217,658 132,301 102,387 103,646 116,498 17.32%
PBT 73,107 35,357 57,377 26,886 16,534 8,837 20,007 24.09%
Tax -17,075 -5,711 -13,412 -7,018 -4,754 -2,122 -4,490 24.92%
NP 56,032 29,646 43,965 19,868 11,780 6,715 15,517 23.84%
-
NP to SH 52,817 29,676 43,965 19,868 11,780 6,715 15,517 22.63%
-
Tax Rate 23.36% 16.15% 23.38% 26.10% 28.75% 24.01% 22.44% -
Total Cost 248,030 170,818 173,693 112,433 90,607 96,931 100,981 16.14%
-
Net Worth 22,506 185,917 169,825 140,529 128,392 116,051 115,681 -23.86%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 20,382 18,507 - 6,461 6,419 6,402 6,398 21.29%
Div Payout % 38.59% 62.37% - 32.52% 54.50% 95.35% 41.24% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 22,506 185,917 169,825 140,529 128,392 116,051 115,681 -23.86%
NOSH 84,928 84,125 82,439 80,764 80,245 80,035 79,984 1.00%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 18.43% 14.79% 20.20% 15.02% 11.51% 6.48% 13.32% -
ROE 234.68% 15.96% 25.89% 14.14% 9.18% 5.79% 13.41% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 358.02 238.29 264.02 163.81 127.59 129.50 145.65 16.16%
EPS 41.46 35.28 53.33 24.60 14.68 8.39 19.40 13.48%
DPS 24.00 22.00 0.00 8.00 8.00 8.00 8.00 20.08%
NAPS 0.265 2.21 2.06 1.74 1.60 1.45 1.4463 -24.62%
Adjusted Per Share Value based on latest NOSH - 81,696
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 193.14 127.34 138.26 84.04 65.04 65.84 74.00 17.32%
EPS 33.55 18.85 27.93 12.62 7.48 4.27 9.86 22.62%
DPS 12.95 11.76 0.00 4.10 4.08 4.07 4.06 21.31%
NAPS 0.143 1.181 1.0787 0.8926 0.8156 0.7372 0.7348 -23.86%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 4.10 2.39 4.30 2.55 1.43 1.35 1.55 -
P/RPS 1.15 1.00 1.63 1.56 1.12 1.04 1.06 1.36%
P/EPS 6.59 6.78 8.06 10.37 9.74 16.09 7.99 -3.15%
EY 15.17 14.76 12.40 9.65 10.27 6.21 12.52 3.25%
DY 5.85 9.21 0.00 3.14 5.59 5.93 5.16 2.11%
P/NAPS 15.47 1.08 2.09 1.47 0.89 0.93 1.07 56.04%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 27/02/06 25/02/05 26/02/04 27/02/03 21/02/02 23/02/01 -
Price 4.08 2.34 3.78 2.81 1.43 1.31 1.52 -
P/RPS 1.14 0.98 1.43 1.72 1.12 1.01 1.04 1.54%
P/EPS 6.56 6.63 7.09 11.42 9.74 15.61 7.84 -2.92%
EY 15.24 15.08 14.11 8.75 10.27 6.40 12.76 3.00%
DY 5.88 9.40 0.00 2.85 5.59 6.11 5.26 1.87%
P/NAPS 15.40 1.06 1.83 1.61 0.89 0.90 1.05 56.42%

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