[TONGHER] YoY 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- 2.2%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 139,509 63,792 49,437 52,156 32,745 24,598 27,112 31.37%
PBT 35,892 14,799 10,824 15,574 8,637 3,860 2,847 52.52%
Tax -8,382 -3,348 -3,053 -4,323 -2,388 -1,060 -780 48.52%
NP 27,510 11,451 7,771 11,251 6,249 2,800 2,067 53.91%
-
NP to SH 24,712 11,106 7,777 11,251 6,249 2,800 2,067 51.18%
-
Tax Rate 23.35% 22.62% 28.21% 27.76% 27.65% 27.46% 27.40% -
Total Cost 111,999 52,341 41,666 40,905 26,496 21,798 25,045 28.34%
-
Net Worth 262,495 199,514 181,603 159,080 130,120 119,541 118,572 14.15%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 68 100 - - - - -
Div Payout % - 0.62% 1.30% - - - - -
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 262,495 199,514 181,603 159,080 130,120 119,541 118,572 14.15%
NOSH 84,950 85,628 84,075 82,424 80,321 80,229 80,116 0.98%
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 19.72% 17.95% 15.72% 21.57% 19.08% 11.38% 7.62% -
ROE 9.41% 5.57% 4.28% 7.07% 4.80% 2.34% 1.74% -
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 164.22 74.50 58.80 63.28 40.77 30.66 33.84 30.10%
EPS 29.09 12.97 9.25 13.65 7.78 3.49 2.58 49.71%
DPS 0.00 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 88.62 40.52 31.40 33.13 20.80 15.62 17.22 31.37%
EPS 15.70 7.05 4.94 7.15 3.97 1.78 1.31 51.24%
DPS 0.00 0.04 0.06 0.00 0.00 0.00 0.00 -
NAPS 1.6674 1.2673 1.1536 1.0105 0.8265 0.7593 0.7532 14.15%
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 3.29 3.84 6.22 4.63 4.29 4.66 4.14 -3.75%
P/EPS 18.56 22.05 39.57 21.47 22.49 40.97 54.26 -16.36%
EY 5.39 4.53 2.53 4.66 4.45 2.44 1.84 19.60%
DY 0.00 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 3.38 4.13 5.48 5.09 4.42 4.57 4.14 -3.32%
P/EPS 19.08 23.75 34.81 23.59 23.14 40.11 54.26 -15.97%
EY 5.24 4.21 2.87 4.24 4.32 2.49 1.84 19.04%
DY 0.00 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