[TONGHER] YoY 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- 8.12%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
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 103,703 51,025 58,020 39,417 30,208 23,067 31,762 21.78%
PBT 22,704 3,589 11,380 6,612 6,623 784 4,007 33.50%
Tax -5,138 3,299 -1,069 -1,555 -2,167 135 13 -
NP 17,566 6,888 10,311 5,057 4,456 919 4,020 27.84%
-
NP to SH 16,040 6,953 10,311 5,057 4,456 919 4,020 25.92%
-
Tax Rate 22.63% -91.92% 9.39% 23.52% 32.72% -17.22% -0.32% -
Total Cost 86,137 44,137 47,709 34,360 25,752 22,148 27,742 20.77%
-
Net Worth 169,859 196,719 170,744 142,151 128,461 115,873 115,588 6.62%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 6,535 6,423 6,393 6,393 -
Div Payout % - - - 129.24% 144.14% 695.65% 159.05% -
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 169,859 196,719 170,744 142,151 128,461 115,873 115,588 6.62%
NOSH 84,929 84,792 82,885 81,696 80,288 79,913 79,920 1.01%
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 16.94% 13.50% 17.77% 12.83% 14.75% 3.98% 12.66% -
ROE 9.44% 3.53% 6.04% 3.56% 3.47% 0.79% 3.48% -
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 122.10 60.18 70.00 48.25 37.62 28.87 39.74 20.56%
EPS 12.59 8.20 12.44 6.19 5.55 1.15 5.03 16.51%
DPS 0.00 0.00 0.00 8.00 8.00 8.00 8.00 -
NAPS 2.00 2.32 2.06 1.74 1.60 1.45 1.4463 5.54%
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 65.87 32.41 36.85 25.04 19.19 14.65 20.18 21.78%
EPS 10.19 4.42 6.55 3.21 2.83 0.58 2.55 25.95%
DPS 0.00 0.00 0.00 4.15 4.08 4.06 4.06 -
NAPS 1.079 1.2496 1.0846 0.903 0.816 0.736 0.7342 6.62%
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 3.36 3.97 6.14 5.29 3.80 4.68 3.90 -2.45%
P/EPS 21.71 29.15 34.57 41.20 25.77 117.39 30.82 -5.67%
EY 4.61 3.43 2.89 2.43 3.88 0.85 3.25 5.99%
DY 0.00 0.00 0.00 3.14 5.59 5.93 5.16 -
P/NAPS 2.05 1.03 2.09 1.47 0.89 0.93 1.07 11.43%
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 3.34 3.89 5.40 5.82 3.80 4.54 3.82 -2.21%
P/EPS 21.60 28.54 30.39 45.40 25.77 113.91 30.22 -5.44%
EY 4.63 3.50 3.29 2.20 3.88 0.88 3.31 5.75%
DY 0.00 0.00 0.00 2.85 5.59 6.11 5.26 -
P/NAPS 2.04 1.01 1.83 1.61 0.89 0.90 1.05 11.69%

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