[TONGHER] YoY 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- 57.92%
YoY- 123.18%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
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 63,792 49,437 52,156 32,745 24,598 27,112 32,841 11.69%
PBT 14,799 10,824 15,574 8,637 3,860 2,847 7,232 12.66%
Tax -3,348 -3,053 -4,323 -2,388 -1,060 -780 -2,014 8.83%
NP 11,451 7,771 11,251 6,249 2,800 2,067 5,218 13.98%
-
NP to SH 11,106 7,777 11,251 6,249 2,800 2,067 5,218 13.40%
-
Tax Rate 22.62% 28.21% 27.76% 27.65% 27.46% 27.40% 27.85% -
Total Cost 52,341 41,666 40,905 26,496 21,798 25,045 27,623 11.23%
-
Net Worth 199,514 181,603 159,080 130,120 119,541 118,572 113,723 9.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 68 100 - - - - - -
Div Payout % 0.62% 1.30% - - - - - -
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 199,514 181,603 159,080 130,120 119,541 118,572 113,723 9.81%
NOSH 85,628 84,075 82,424 80,321 80,229 80,116 80,030 1.13%
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 17.95% 15.72% 21.57% 19.08% 11.38% 7.62% 15.89% -
ROE 5.57% 4.28% 7.07% 4.80% 2.34% 1.74% 4.59% -
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 74.50 58.80 63.28 40.77 30.66 33.84 41.04 10.44%
EPS 12.97 9.25 13.65 7.78 3.49 2.58 6.52 12.13%
DPS 0.08 0.12 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 40.52 31.40 33.13 20.80 15.62 17.22 20.86 11.69%
EPS 7.05 4.94 7.15 3.97 1.78 1.31 3.31 13.42%
DPS 0.04 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2673 1.1536 1.0105 0.8265 0.7593 0.7532 0.7224 9.81%
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 3.84 6.22 4.63 4.29 4.66 4.14 5.19 -4.89%
P/EPS 22.05 39.57 21.47 22.49 40.97 54.26 32.67 -6.33%
EY 4.53 2.53 4.66 4.45 2.44 1.84 3.06 6.75%
DY 0.03 0.03 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 4.13 5.48 5.09 4.42 4.57 4.14 5.36 -4.24%
P/EPS 23.75 34.81 23.59 23.14 40.11 54.26 33.74 -5.68%
EY 4.21 2.87 4.24 4.32 2.49 1.84 2.96 6.04%
DY 0.03 0.04 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