[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 102.55%
YoY- 120.02%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 250,874 111,409 104,116 102,326 62,212 45,395 55,242 28.67%
PBT 62,932 22,060 24,798 30,923 14,100 4,286 3,919 58.80%
Tax -14,711 -5,434 -6,877 -8,624 -3,965 -1,180 -1,085 54.38%
NP 48,221 16,626 17,921 22,299 10,135 3,106 2,834 60.34%
-
NP to SH 43,654 16,205 17,940 22,299 10,135 3,106 2,834 57.70%
-
Tax Rate 23.38% 24.63% 27.73% 27.89% 28.12% 27.53% 27.69% -
Total Cost 202,653 94,783 86,195 80,027 52,077 42,289 52,408 25.27%
-
Net Worth 262,535 197,891 180,486 158,515 130,100 119,276 118,483 14.17%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 6,797 67 100 - - - - -
Div Payout % 15.57% 0.42% 0.56% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 262,535 197,891 180,486 158,515 130,100 119,276 118,483 14.17%
NOSH 84,963 84,931 83,558 82,132 80,309 80,051 80,056 0.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.22% 14.92% 17.21% 21.79% 16.29% 6.84% 5.13% -
ROE 16.63% 8.19% 9.94% 14.07% 7.79% 2.60% 2.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 295.27 131.17 124.60 124.59 77.47 56.71 69.00 27.40%
EPS 51.38 19.08 21.47 27.15 12.62 3.88 3.54 56.15%
DPS 8.00 0.08 0.12 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.33 2.16 1.93 1.62 1.49 1.48 13.04%
Adjusted Per Share Value based on latest NOSH - 82,424
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 159.36 70.77 66.13 65.00 39.52 28.84 35.09 28.67%
EPS 27.73 10.29 11.40 14.16 6.44 1.97 1.80 57.70%
DPS 4.32 0.04 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.6676 1.257 1.1465 1.0069 0.8264 0.7576 0.7526 14.17%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.40 2.86 3.66 2.93 1.75 1.43 1.40 -
P/RPS 1.83 2.18 2.94 2.35 2.26 2.52 2.03 -1.71%
P/EPS 10.51 14.99 17.05 10.79 13.87 36.86 39.55 -19.81%
EY 9.51 6.67 5.87 9.27 7.21 2.71 2.53 24.68%
DY 1.48 0.03 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.23 1.69 1.52 1.08 0.96 0.95 10.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 -
Price 5.55 3.08 3.22 3.22 1.80 1.40 1.40 -
P/RPS 1.88 2.35 2.58 2.58 2.32 2.47 2.03 -1.27%
P/EPS 10.80 16.14 15.00 11.86 14.26 36.08 39.55 -19.44%
EY 9.26 6.19 6.67 8.43 7.01 2.77 2.53 24.12%
DY 1.44 0.03 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.32 1.49 1.67 1.11 0.94 0.95 11.23%

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