[TONGHER] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 17.02%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 207,459 199,055 123,092 95,246 112,341 108,360 13.86%
PBT 43,139 52,609 26,898 10,695 12,056 20,283 16.28%
Tax -10,039 -13,937 -7,559 -2,522 -2,246 -5,116 14.42%
NP 33,100 38,672 19,339 8,173 9,810 15,167 16.88%
-
NP to SH 33,112 38,672 19,339 8,173 9,810 15,167 16.89%
-
Tax Rate 23.27% 26.49% 28.10% 23.58% 18.63% 25.22% -
Total Cost 174,359 160,383 103,753 87,073 102,531 93,193 13.33%
-
Net Worth 169,340 164,577 135,705 123,767 121,517 118,026 7.48%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,874 6,535 6,423 6,393 6,393 6,195 2.10%
Div Payout % 20.76% 16.90% 33.21% 78.22% 65.17% 40.85% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 169,340 164,577 135,705 123,767 121,517 118,026 7.48%
NOSH 84,670 82,702 80,777 80,368 79,945 79,963 1.14%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 15.95% 19.43% 15.71% 8.58% 8.73% 14.00% -
ROE 19.55% 23.50% 14.25% 6.60% 8.07% 12.85% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 245.02 240.69 152.38 118.51 140.52 135.51 12.56%
EPS 39.11 46.76 23.94 10.17 12.27 18.97 15.56%
DPS 8.12 8.00 8.00 8.00 8.00 7.75 0.93%
NAPS 2.00 1.99 1.68 1.54 1.52 1.476 6.26%
Adjusted Per Share Value based on latest NOSH - 80,368
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 131.78 126.44 78.19 60.50 71.36 68.83 13.86%
EPS 21.03 24.56 12.28 5.19 6.23 9.63 16.89%
DPS 4.37 4.15 4.08 4.06 4.06 3.94 2.09%
NAPS 1.0757 1.0454 0.862 0.7862 0.7719 0.7497 7.48%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 3.30 3.30 2.18 1.29 1.12 1.79 -
P/RPS 1.35 1.37 1.43 1.09 0.80 1.32 0.45%
P/EPS 8.44 7.06 9.11 12.69 9.13 9.44 -2.21%
EY 11.85 14.17 10.98 7.88 10.96 10.60 2.25%
DY 2.46 2.42 3.67 6.20 7.14 4.33 -10.68%
P/NAPS 1.65 1.66 1.30 0.84 0.74 1.21 6.39%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 05/11/04 28/11/03 21/11/02 23/11/01 20/12/00 -
Price 3.14 3.50 2.45 1.30 1.26 1.59 -
P/RPS 1.28 1.45 1.61 1.10 0.90 1.17 1.81%
P/EPS 8.03 7.48 10.23 12.78 10.27 8.38 -0.84%
EY 12.45 13.36 9.77 7.82 9.74 11.93 0.85%
DY 2.59 2.29 3.27 6.15 6.35 4.87 -11.85%
P/NAPS 1.57 1.76 1.46 0.84 0.83 1.08 7.76%

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