[TONGHER] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TONGHER] TONG HERR RESOURCES BHD
Announcement Date
08-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 35.37%
YoY- 75.73%
Quarter Report
Latest QR
Upcoming QR
TONGHER's Result
TONGHER's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 367,079 193,402 222,167 153,005 111,057 96,312 125,491 19.57%
PBT 93,065 28,637 56,000 36,773 21,570 8,188 18,443 30.95%
Tax -21,354 -3,932 -12,936 -9,781 -6,210 -1,937 -4,042 31.95%
NP 71,711 24,705 43,064 26,992 15,360 6,251 14,401 30.66%
-
NP to SH 66,711 24,796 43,064 26,992 15,360 6,251 14,401 29.09%
-
Tax Rate 22.95% 13.73% 23.10% 26.60% 28.79% 23.66% 21.92% -
Total Cost 295,368 168,697 179,103 126,013 95,697 90,061 111,090 17.69%
-
Net Worth 169,883 193,109 180,972 153,061 130,027 117,144 116,009 6.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 20,383 6,874 - 6,535 6,423 6,393 6,393 21.30%
Div Payout % 30.55% 27.72% - 24.21% 41.82% 102.27% 44.40% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 169,883 193,109 180,972 153,061 130,027 117,144 116,009 6.56%
NOSH 84,941 84,697 83,014 81,851 80,263 80,789 79,687 1.06%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 19.54% 12.77% 19.38% 17.64% 13.83% 6.49% 11.48% -
ROE 39.27% 12.84% 23.80% 17.63% 11.81% 5.34% 12.41% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 432.15 228.35 267.62 186.93 138.37 119.21 157.48 18.31%
EPS 78.54 29.28 51.88 32.98 19.14 7.74 18.07 27.73%
DPS 24.00 8.12 0.00 8.00 8.00 8.00 8.00 20.08%
NAPS 2.00 2.28 2.18 1.87 1.62 1.45 1.4558 5.43%
Adjusted Per Share Value based on latest NOSH - 81,851
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 233.17 122.85 141.12 97.19 70.54 61.18 79.71 19.57%
EPS 42.38 15.75 27.35 17.15 9.76 3.97 9.15 29.09%
DPS 12.95 4.37 0.00 4.15 4.08 4.06 4.06 21.31%
NAPS 1.0791 1.2266 1.1495 0.9723 0.8259 0.7441 0.7369 6.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 4.38 2.82 3.78 2.67 1.59 1.71 1.42 -
P/RPS 1.01 1.23 1.41 1.43 1.15 1.43 0.90 1.93%
P/EPS 5.58 9.63 7.29 8.10 8.31 22.10 7.86 -5.54%
EY 17.93 10.38 13.72 12.35 12.04 4.52 12.73 5.87%
DY 5.48 2.88 0.00 3.00 5.03 4.68 5.63 -0.44%
P/NAPS 2.19 1.24 1.73 1.43 0.98 1.18 0.98 14.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 13/06/06 20/05/05 07/05/04 26/05/03 28/05/02 28/05/01 -
Price 5.35 2.68 3.66 2.65 1.66 1.52 1.53 -
P/RPS 1.24 1.17 1.37 1.42 1.20 1.28 0.97 4.17%
P/EPS 6.81 9.15 7.06 8.04 8.67 19.64 8.47 -3.56%
EY 14.68 10.92 14.17 12.44 11.53 5.09 11.81 3.69%
DY 4.49 3.03 0.00 3.02 4.82 5.26 5.23 -2.50%
P/NAPS 2.68 1.18 1.68 1.42 1.02 1.05 1.05 16.89%

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