[TONGHER] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 31.17%
YoY- 145.72%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 193,402 222,167 153,005 111,057 96,312 125,491 65,503 19.76%
PBT 28,637 56,000 36,773 21,570 8,188 18,443 11,346 16.67%
Tax -3,932 -12,936 -9,781 -6,210 -1,937 -4,042 -1,320 19.94%
NP 24,705 43,064 26,992 15,360 6,251 14,401 10,026 16.21%
-
NP to SH 24,796 43,064 26,992 15,360 6,251 14,401 10,026 16.28%
-
Tax Rate 13.73% 23.10% 26.60% 28.79% 23.66% 21.92% 11.63% -
Total Cost 168,697 179,103 126,013 95,697 90,061 111,090 55,477 20.35%
-
Net Worth 193,109 180,972 153,061 130,027 117,144 116,009 108,464 10.08%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 6,874 - 6,535 6,423 6,393 6,393 6,195 1.74%
Div Payout % 27.72% - 24.21% 41.82% 102.27% 44.40% 61.80% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 193,109 180,972 153,061 130,027 117,144 116,009 108,464 10.08%
NOSH 84,697 83,014 81,851 80,263 80,789 79,687 80,000 0.95%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 12.77% 19.38% 17.64% 13.83% 6.49% 11.48% 15.31% -
ROE 12.84% 23.80% 17.63% 11.81% 5.34% 12.41% 9.24% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 228.35 267.62 186.93 138.37 119.21 157.48 81.88 18.63%
EPS 29.28 51.88 32.98 19.14 7.74 18.07 12.53 15.18%
DPS 8.12 0.00 8.00 8.00 8.00 8.00 7.74 0.80%
NAPS 2.28 2.18 1.87 1.62 1.45 1.4558 1.3558 9.04%
Adjusted Per Share Value based on latest NOSH - 80,263
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 122.85 141.12 97.19 70.54 61.18 79.71 41.61 19.76%
EPS 15.75 27.35 17.15 9.76 3.97 9.15 6.37 16.27%
DPS 4.37 0.00 4.15 4.08 4.06 4.06 3.94 1.74%
NAPS 1.2266 1.1495 0.9723 0.8259 0.7441 0.7369 0.689 10.08%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.82 3.78 2.67 1.59 1.71 1.42 2.68 -
P/RPS 1.23 1.41 1.43 1.15 1.43 0.90 3.27 -15.03%
P/EPS 9.63 7.29 8.10 8.31 22.10 7.86 21.38 -12.44%
EY 10.38 13.72 12.35 12.04 4.52 12.73 4.68 14.19%
DY 2.88 0.00 3.00 5.03 4.68 5.63 2.89 -0.05%
P/NAPS 1.24 1.73 1.43 0.98 1.18 0.98 1.98 -7.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 28/05/01 - -
Price 2.68 3.66 2.65 1.66 1.52 1.53 0.00 -
P/RPS 1.17 1.37 1.42 1.20 1.28 0.97 0.00 -
P/EPS 9.15 7.06 8.04 8.67 19.64 8.47 0.00 -
EY 10.92 14.17 12.44 11.53 5.09 11.81 0.00 -
DY 3.03 0.00 3.02 4.82 5.26 5.23 0.00 -
P/NAPS 1.18 1.68 1.42 1.02 1.05 1.05 0.00 -

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