[TONGHER] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock

[TONGHER] TONG HERR RESOURCES BHD

Announcement Date

22-Aug-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Jun-2011 [#2]

Profit Trend

QoQ- 87.93%

YoY- 142.33%

Quarter Report

TONGHER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Cumulative Result
Revenue	265,901	257,113	268,179	308,899	122,441	109,169	202,588	4.63%
YoY %	3.42%	-4.13%	-13.18%	152.28%	12.16%	-46.11%	-	-
Horiz. %	131.25%	126.91%	132.38%	152.48%	60.44%	53.89%	100.00%	-
PBT	31,009	20,547	19,110	34,161	15,694	2,375	21,171	6.56%
YoY %	50.92%	7.52%	-44.06%	117.67%	560.80%	-88.78%	-	-
Horiz. %	146.47%	97.05%	90.26%	161.36%	74.13%	11.22%	100.00%	-
Tax	-6,011	-3,704	-2,852	-1,379	-2,391	0	-4,683	4.24%
YoY %	-62.28%	-29.87%	-106.82%	42.33%	0.00%	0.00%	-	-
Horiz. %	128.36%	79.09%	60.90%	29.45%	51.06%	0.00%	100.00%	-
NP	24,998	16,843	16,258	32,782	13,303	2,375	16,488	7.17%
YoY %	48.42%	3.60%	-50.41%	146.43%	460.13%	-85.60%	-	-
Horiz. %	151.61%	102.15%	98.61%	198.82%	80.68%	14.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,089	11,226	10,423	24,478	10,101	-753	14,565	3.67%
YoY %	61.13%	7.70%	-57.42%	142.33%	1,441.43%	-105.17%	-	-
Horiz. %	124.19%	77.08%	71.56%	168.06%	69.35%	-5.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	18.03%	14.92%	4.04%	15.24%	0.00%	22.12%	-
YoY %	7.49%	20.84%	269.31%	-73.49%	0.00%	0.00%	-	-
Horiz. %	87.61%	81.51%	67.45%	18.26%	68.90%	0.00%	100.00%	-
Total Cost	240,903	240,270	251,921	276,117	109,138	106,794	186,100	4.39%
YoY %	0.26%	-4.62%	-8.76%	153.00%	2.19%	-42.61%	-	-
Horiz. %	129.45%	129.11%	135.37%	148.37%	58.64%	57.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,661	310,990	303,053	306,770	284,050	271,845	273,969	3.07%
YoY %	5.68%	2.62%	-1.21%	8.00%	4.49%	-0.78%	-	-
Horiz. %	119.96%	113.51%	110.62%	111.97%	103.68%	99.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	6,320	5,056	27,896	10,183	6,368	6,381	20,388	-17.72%
YoY %	25.00%	-81.88%	173.95%	59.91%	-0.20%	-68.70%	-	-
Horiz. %	31.00%	24.80%	136.83%	49.95%	31.23%	31.30%	100.00%	-
Div Payout %	34.94%	45.05%	267.64%	41.60%	63.05%	0.00%	139.98%	-
YoY %	-22.44%	-83.17%	543.37%	-34.02%	0.00%	0.00%	-	-
Horiz. %	24.96%	32.18%	191.20%	29.72%	45.04%	0.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	328,661	310,990	303,053	306,770	284,050	271,845	273,969	3.07%
YoY %	5.68%	2.62%	-1.21%	8.00%	4.49%	-0.78%	-	-
Horiz. %	119.96%	113.51%	110.62%	111.97%	103.68%	99.22%	100.00%	-
NOSH	126,408	126,418	126,800	127,290	127,377	127,627	127,427	-0.13%
YoY %	-0.01%	-0.30%	-0.38%	-0.07%	-0.20%	0.16%	-	-
Horiz. %	99.20%	99.21%	99.51%	99.89%	99.96%	100.16%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	9.40%	6.55%	6.06%	10.61%	10.86%	2.18%	8.14%	-
YoY %	43.51%	8.09%	-42.88%	-2.30%	398.17%	-73.22%	-	-
Horiz. %	115.48%	80.47%	74.45%	130.34%	133.42%	26.78%	100.00%	-
ROE	5.50%	3.61%	3.44%	7.98%	3.56%	-0.28%	5.32%	-
YoY %	52.35%	4.94%	-56.89%	124.16%	1,371.43%	-105.26%	-	-
Horiz. %	103.38%	67.86%	64.66%	150.00%	66.92%	-5.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	210.35	203.38	211.50	242.67	96.12	85.54	158.98	4.77%
YoY %	3.43%	-3.84%	-12.84%	152.47%	12.37%	-46.19%	-	-
Horiz. %	132.31%	127.93%	133.04%	152.64%	60.46%	53.81%	100.00%	-
EPS	14.31	8.88	8.22	19.23	7.93	-0.59	11.43	3.81%
YoY %	61.15%	8.03%	-57.25%	142.50%	1,444.07%	-105.16%	-	-
Horiz. %	125.20%	77.69%	71.92%	168.24%	69.38%	-5.16%	100.00%	-
DPS	5.00	4.00	22.00	8.00	5.00	5.00	16.00	-17.61%
YoY %	25.00%	-81.82%	175.00%	60.00%	0.00%	-68.75%	-	-
Horiz. %	31.25%	25.00%	137.50%	50.00%	31.25%	31.25%	100.00%	-
NAPS	2.60	2.46	2.39	2.41	2.23	2.13	2.15	3.21%
YoY %	5.69%	2.93%	-0.83%	8.07%	4.69%	-0.93%	-	-
Horiz. %	120.93%	114.42%	111.16%	112.09%	103.72%	99.07%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,255
RPS	168.90	163.32	170.35	196.21	77.77	69.34	128.68	4.63%
YoY %	3.42%	-4.13%	-13.18%	152.30%	12.16%	-46.11%	-	-
Horiz. %	131.26%	126.92%	132.38%	152.48%	60.44%	53.89%	100.00%	-
EPS	11.49	7.13	6.62	15.55	6.42	-0.48	9.25	3.67%
YoY %	61.15%	7.70%	-57.43%	142.21%	1,437.50%	-105.19%	-	-
Horiz. %	124.22%	77.08%	71.57%	168.11%	69.41%	-5.19%	100.00%	-
DPS	4.01	3.21	17.72	6.47	4.05	4.05	12.95	-17.74%
YoY %	24.92%	-81.88%	173.88%	59.75%	0.00%	-68.73%	-	-
Horiz. %	30.97%	24.79%	136.83%	49.96%	31.27%	31.27%	100.00%	-
NAPS	2.0877	1.9754	1.925	1.9486	1.8043	1.7268	1.7403	3.07%
YoY %	5.68%	2.62%	-1.21%	8.00%	4.49%	-0.78%	-	-
Horiz. %	119.96%	113.51%	110.61%	111.97%	103.68%	99.22%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.94	1.64	2.09	2.40	1.72	1.95	2.48	-
P/RPS	0.92	0.81	0.99	0.99	1.79	2.28	1.56	-8.42%
YoY %	13.58%	-18.18%	0.00%	-44.69%	-21.49%	46.15%	-	-
Horiz. %	58.97%	51.92%	63.46%	63.46%	114.74%	146.15%	100.00%	-
P/EPS	13.56	18.47	25.43	12.48	21.69	-330.51	21.70	-7.53%
YoY %	-26.58%	-27.37%	103.77%	-42.46%	106.56%	-1,623.09%	-	-
Horiz. %	62.49%	85.12%	117.19%	57.51%	99.95%	-1,523.09%	100.00%	-
EY	7.38	5.41	3.93	8.01	4.61	-0.30	4.61	8.15%
YoY %	36.41%	37.66%	-50.94%	73.75%	1,636.67%	-106.51%	-	-
Horiz. %	160.09%	117.35%	85.25%	173.75%	100.00%	-6.51%	100.00%	-
DY	2.58	2.44	10.53	3.33	2.91	2.56	6.45	-14.15%
YoY %	5.74%	-76.83%	216.22%	14.43%	13.67%	-60.31%	-	-
Horiz. %	40.00%	37.83%	163.26%	51.63%	45.12%	39.69%	100.00%	-
P/NAPS	0.75	0.67	0.87	1.00	0.77	0.92	1.15	-6.87%
YoY %	11.94%	-22.99%	-13.00%	29.87%	-16.30%	-20.00%	-	-
Horiz. %	65.22%	58.26%	75.65%	86.96%	66.96%	80.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	28/08/13	29/08/12	22/08/11	17/08/10	28/08/09	03/09/08	-
Price	2.00	1.63	1.91	1.95	1.92	1.99	2.46	-
P/RPS	0.95	0.80	0.90	0.80	2.00	2.33	1.55	-7.83%
YoY %	18.75%	-11.11%	12.50%	-60.00%	-14.16%	50.32%	-	-
Horiz. %	61.29%	51.61%	58.06%	51.61%	129.03%	150.32%	100.00%	-
P/EPS	13.98	18.36	23.24	10.14	24.21	-337.29	21.52	-6.93%
YoY %	-23.86%	-21.00%	129.19%	-58.12%	107.18%	-1,667.33%	-	-
Horiz. %	64.96%	85.32%	107.99%	47.12%	112.50%	-1,567.33%	100.00%	-
EY	7.16	5.45	4.30	9.86	4.13	-0.30	4.65	7.45%
YoY %	31.38%	26.74%	-56.39%	138.74%	1,476.67%	-106.45%	-	-
Horiz. %	153.98%	117.20%	92.47%	212.04%	88.82%	-6.45%	100.00%	-
DY	2.50	2.45	11.52	4.10	2.60	2.51	6.50	-14.71%
YoY %	2.04%	-78.73%	180.98%	57.69%	3.59%	-61.38%	-	-
Horiz. %	38.46%	37.69%	177.23%	63.08%	40.00%	38.62%	100.00%	-
P/NAPS	0.77	0.66	0.80	0.81	0.86	0.93	1.14	-6.32%
YoY %	16.67%	-17.50%	-1.23%	-5.81%	-7.53%	-18.42%	-	-
Horiz. %	67.54%	57.89%	70.18%	71.05%	75.44%	81.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos