[TONGHER] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 11.73%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 219,448 172,416 119,204 93,798 119,762 98,344 17.40%
PBT 51,250 43,710 26,347 9,201 14,058 18,578 22.48%
Tax -11,666 -11,716 -7,538 -2,217 -2,808 -3,334 28.44%
NP 39,584 31,994 18,809 6,984 11,250 15,244 21.01%
-
NP to SH 39,590 31,994 18,809 6,984 11,250 15,244 21.01%
-
Tax Rate 22.76% 26.80% 28.61% 24.10% 19.97% 17.95% -
Total Cost 179,864 140,422 100,395 86,814 108,512 83,100 16.68%
-
Net Worth 181,603 159,080 130,120 119,541 118,572 113,723 9.80%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 100 6,535 6,423 6,393 6,393 6,195 -56.16%
Div Payout % 0.25% 20.43% 34.15% 91.54% 56.83% 40.64% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 181,603 159,080 130,120 119,541 118,572 113,723 9.80%
NOSH 84,075 82,424 80,321 80,229 80,116 80,030 0.99%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 18.04% 18.56% 15.78% 7.45% 9.39% 15.50% -
ROE 21.80% 20.11% 14.46% 5.84% 9.49% 13.40% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 261.01 209.18 148.41 116.91 149.49 122.88 16.25%
EPS 47.09 38.82 23.42 8.71 14.04 19.05 19.82%
DPS 0.12 8.00 8.00 8.00 8.00 7.74 -56.52%
NAPS 2.16 1.93 1.62 1.49 1.48 1.421 8.73%
Adjusted Per Share Value based on latest NOSH - 80,229
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 139.39 109.52 75.72 59.58 76.07 62.47 17.40%
EPS 25.15 20.32 11.95 4.44 7.15 9.68 21.02%
DPS 0.06 4.15 4.08 4.06 4.06 3.94 -56.67%
NAPS 1.1536 1.0105 0.8265 0.7593 0.7532 0.7224 9.80%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 3.66 2.93 1.75 1.43 1.40 2.13 -
P/RPS 1.40 1.40 1.18 1.22 0.94 1.73 -4.14%
P/EPS 7.77 7.55 7.47 16.43 9.97 11.18 -7.01%
EY 12.87 13.25 13.38 6.09 10.03 8.94 7.55%
DY 0.03 2.73 4.57 5.59 5.71 3.63 -61.65%
P/NAPS 1.69 1.52 1.08 0.96 0.95 1.50 2.41%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 25/08/00 -
Price 3.22 3.22 1.80 1.40 1.40 2.20 -
P/RPS 1.23 1.54 1.21 1.20 0.94 1.79 -7.22%
P/EPS 6.84 8.30 7.69 16.08 9.97 11.55 -9.94%
EY 14.62 12.05 13.01 6.22 10.03 8.66 11.03%
DY 0.04 2.48 4.44 5.71 5.71 3.52 -59.13%
P/NAPS 1.49 1.67 1.11 0.94 0.95 1.55 -0.78%

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