[TONGHER] YoY TTM 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- 3.11%
YoY- 70.28%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 303,331 200,464 217,658 132,301 102,387 103,646 116,498 17.28%
PBT 73,285 35,348 57,377 26,887 16,534 8,833 20,006 24.14%
Tax -17,112 -5,671 -13,451 -6,947 -4,824 -2,124 -4,490 24.96%
NP 56,173 29,677 43,926 19,940 11,710 6,709 15,516 23.90%
-
NP to SH 52,958 29,754 43,926 19,940 11,710 6,709 15,516 22.69%
-
Tax Rate 23.35% 16.04% 23.44% 25.84% 29.18% 24.05% 22.44% -
Total Cost 247,158 170,787 173,732 112,361 90,677 96,937 100,982 16.08%
-
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 13,587 6,874 - 6,535 6,423 6,393 6,393 13.38%
Div Payout % 25.66% 23.10% - 32.78% 54.85% 95.29% 41.21% -
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 18.52% 14.80% 20.18% 15.07% 11.44% 6.47% 13.32% -
ROE 31.18% 15.13% 25.73% 14.03% 9.12% 5.79% 13.42% -
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 357.15 236.42 262.60 161.94 127.52 129.70 145.77 16.10%
EPS 62.35 35.09 53.00 24.41 14.58 8.40 19.41 21.45%
DPS 16.00 8.11 0.00 8.00 8.00 8.00 8.00 12.24%
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 192.68 127.34 138.26 84.04 65.04 65.84 74.00 17.28%
EPS 33.64 18.90 27.90 12.67 7.44 4.26 9.86 22.68%
DPS 8.63 4.37 0.00 4.15 4.08 4.06 4.06 13.38%
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 1.15 1.01 1.64 1.57 1.12 1.04 1.06 1.36%
P/EPS 6.58 6.81 8.11 10.45 9.80 16.08 7.98 -3.16%
EY 15.21 14.68 12.32 9.57 10.20 6.22 12.53 3.28%
DY 3.90 3.39 0.00 3.14 5.59 5.93 5.16 -4.55%
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 1.14 0.99 1.44 1.74 1.12 1.01 1.04 1.54%
P/EPS 6.54 6.67 7.13 11.51 9.80 15.60 7.83 -2.95%
EY 15.28 15.00 14.02 8.69 10.20 6.41 12.77 3.03%
DY 3.92 3.46 0.00 2.85 5.59 6.11 5.26 -4.78%
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