[TONGHER] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -9.19%
YoY- 103.9%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 97,684 103,703 51,025 58,020 39,417 30,208 23,067 27.18%
PBT 8,114 22,704 3,589 11,380 6,612 6,623 784 47.59%
Tax -54 -5,138 3,299 -1,069 -1,555 -2,167 135 -
NP 8,060 17,566 6,888 10,311 5,057 4,456 919 43.58%
-
NP to SH 6,152 16,040 6,953 10,311 5,057 4,456 919 37.26%
-
Tax Rate 0.67% 22.63% -91.92% 9.39% 23.52% 32.72% -17.22% -
Total Cost 89,624 86,137 44,137 47,709 34,360 25,752 22,148 26.22%
-
Net Worth 27,668 169,859 196,719 170,744 142,151 128,461 115,873 -21.22%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 6,535 6,423 6,393 -
Div Payout % - - - - 129.24% 144.14% 695.65% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 27,668 169,859 196,719 170,744 142,151 128,461 115,873 -21.22%
NOSH 127,505 84,929 84,792 82,885 81,696 80,288 79,913 8.09%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 8.25% 16.94% 13.50% 17.77% 12.83% 14.75% 3.98% -
ROE 22.23% 9.44% 3.53% 6.04% 3.56% 3.47% 0.79% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 76.61 122.10 60.18 70.00 48.25 37.62 28.87 17.65%
EPS 4.83 12.59 8.20 12.44 6.19 5.55 1.15 27.00%
DPS 0.00 0.00 0.00 0.00 8.00 8.00 8.00 -
NAPS 0.217 2.00 2.32 2.06 1.74 1.60 1.45 -27.12%
Adjusted Per Share Value based on latest NOSH - 82,885
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 62.05 65.87 32.41 36.85 25.04 19.19 14.65 27.18%
EPS 3.91 10.19 4.42 6.55 3.21 2.83 0.58 37.42%
DPS 0.00 0.00 0.00 0.00 4.15 4.08 4.06 -
NAPS 0.1758 1.079 1.2496 1.0846 0.903 0.816 0.736 -21.22%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.14 4.10 2.39 4.30 2.55 1.43 1.35 -
P/RPS 4.10 3.36 3.97 6.14 5.29 3.80 4.68 -2.18%
P/EPS 65.08 21.71 29.15 34.57 41.20 25.77 117.39 -9.35%
EY 1.54 4.61 3.43 2.89 2.43 3.88 0.85 10.40%
DY 0.00 0.00 0.00 0.00 3.14 5.59 5.93 -
P/NAPS 14.47 2.05 1.03 2.09 1.47 0.89 0.93 57.96%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 01/03/07 27/02/06 25/02/05 26/02/04 27/02/03 21/02/02 -
Price 2.79 4.08 2.34 3.78 2.81 1.43 1.31 -
P/RPS 3.64 3.34 3.89 5.40 5.82 3.80 4.54 -3.61%
P/EPS 57.82 21.60 28.54 30.39 45.40 25.77 113.91 -10.68%
EY 1.73 4.63 3.50 3.29 2.20 3.88 0.88 11.91%
DY 0.00 0.00 0.00 0.00 2.85 5.59 6.11 -
P/NAPS 12.86 2.04 1.01 1.83 1.61 0.89 0.90 55.74%

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