[TONGHER] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 20.87%
YoY- 99.97%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 493,689 250,653 207,459 199,055 123,092 95,246 112,341 27.96%
PBT 107,224 54,170 43,139 52,609 26,898 10,695 12,056 43.91%
Tax -24,500 -8,675 -10,039 -13,937 -7,559 -2,522 -2,246 48.89%
NP 82,724 45,495 33,100 38,672 19,339 8,173 9,810 42.64%
-
NP to SH 74,926 43,871 33,112 38,672 19,339 8,173 9,810 40.31%
-
Tax Rate 22.85% 16.01% 23.27% 26.49% 28.10% 23.58% 18.63% -
Total Cost 410,965 205,158 174,359 160,383 103,753 87,073 102,531 26.02%
-
Net Worth 406,611 169,848 169,340 164,577 135,705 123,767 121,517 22.28%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 19,541 13,587 6,874 6,535 6,423 6,393 6,393 20.45%
Div Payout % 26.08% 30.97% 20.76% 16.90% 33.21% 78.22% 65.17% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 406,611 169,848 169,340 164,577 135,705 123,767 121,517 22.28%
NOSH 127,464 84,924 84,670 82,702 80,777 80,368 79,945 8.08%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 16.76% 18.15% 15.95% 19.43% 15.71% 8.58% 8.73% -
ROE 18.43% 25.83% 19.55% 23.50% 14.25% 6.60% 8.07% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 387.32 295.15 245.02 240.69 152.38 118.51 140.52 18.40%
EPS 58.78 51.66 39.11 46.76 23.94 10.17 12.27 29.82%
DPS 15.33 16.00 8.12 8.00 8.00 8.00 8.00 11.44%
NAPS 3.19 2.00 2.00 1.99 1.68 1.54 1.52 13.14%
Adjusted Per Share Value based on latest NOSH - 82,702
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 313.59 159.22 131.78 126.44 78.19 60.50 71.36 27.96%
EPS 47.59 27.87 21.03 24.56 12.28 5.19 6.23 40.31%
DPS 12.41 8.63 4.37 4.15 4.08 4.06 4.06 20.45%
NAPS 2.5828 1.0789 1.0757 1.0454 0.862 0.7862 0.7719 22.28%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 6.55 3.36 3.30 3.30 2.18 1.29 1.12 -
P/RPS 1.69 1.14 1.35 1.37 1.43 1.09 0.80 13.26%
P/EPS 11.14 6.50 8.44 7.06 9.11 12.69 9.13 3.37%
EY 8.97 15.37 11.85 14.17 10.98 7.88 10.96 -3.28%
DY 2.34 4.76 2.46 2.42 3.67 6.20 7.14 -16.95%
P/NAPS 2.05 1.68 1.65 1.66 1.30 0.84 0.74 18.50%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 28/11/06 29/11/05 05/11/04 28/11/03 21/11/02 23/11/01 -
Price 3.52 3.72 3.14 3.50 2.45 1.30 1.26 -
P/RPS 0.91 1.26 1.28 1.45 1.61 1.10 0.90 0.18%
P/EPS 5.99 7.20 8.03 7.48 10.23 12.78 10.27 -8.58%
EY 16.70 13.89 12.45 13.36 9.77 7.82 9.74 9.39%
DY 4.36 4.30 2.59 2.29 3.27 6.15 6.35 -6.07%
P/NAPS 1.10 1.86 1.57 1.76 1.46 0.84 0.83 4.80%

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