[TONGHER] YoY TTM 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- 14.72%

YoY- 106.41%

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
TTM Result
Revenue	528,787	473,332	560,345	530,737	224,825	307,824	439,384	3.13%
YoY %	11.72%	-15.53%	5.58%	136.07%	-26.96%	-29.94%	-	-
Horiz. %	120.35%	107.73%	127.53%	120.79%	51.17%	70.06%	100.00%	-
PBT	41,293	30,694	33,076	54,634	27,544	9,458	50,872	-3.41%
YoY %	34.53%	-7.20%	-39.46%	98.35%	191.22%	-81.41%	-	-
Horiz. %	81.17%	60.34%	65.02%	107.40%	54.14%	18.59%	100.00%	-
Tax	-8,192	-5,569	-2,414	-3,409	-4,135	-1,835	-9,389	-2.24%
YoY %	-47.10%	-130.70%	29.19%	17.56%	-125.34%	80.46%	-	-
Horiz. %	87.25%	59.31%	25.71%	36.31%	44.04%	19.54%	100.00%	-
NP	33,101	25,125	30,662	51,225	23,409	7,623	41,483	-3.69%
YoY %	31.75%	-18.06%	-40.14%	118.83%	207.08%	-81.62%	-	-
Horiz. %	79.79%	60.57%	73.91%	123.48%	56.43%	18.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,567	15,457	22,499	39,764	19,265	3,000	35,949	-6.14%
YoY %	58.94%	-31.30%	-43.42%	106.41%	542.17%	-91.65%	-	-
Horiz. %	68.34%	43.00%	62.59%	110.61%	53.59%	8.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.84%	18.14%	7.30%	6.24%	15.01%	19.40%	18.46%	-
YoY %	9.37%	148.49%	16.99%	-58.43%	-22.63%	5.09%	-	-
Horiz. %	107.48%	98.27%	39.54%	33.80%	81.31%	105.09%	100.00%	-
Total Cost	495,686	448,207	529,683	479,512	201,416	300,201	397,901	3.72%
YoY %	10.59%	-15.38%	10.46%	138.07%	-32.91%	-24.55%	-	-
Horiz. %	124.58%	112.64%	133.12%	120.51%	50.62%	75.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,857	311,408	303,190	306,685	284,347	272,201	274,057	3.08%
YoY %	5.60%	2.71%	-1.14%	7.86%	4.46%	-0.68%	-	-
Horiz. %	120.00%	113.63%	110.63%	111.91%	103.75%	99.32%	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	6,325	5,061	27,888	10,185	6,377	6,444	33,120	-24.10%
YoY %	24.98%	-81.85%	173.81%	59.71%	-1.04%	-80.54%	-	-
Horiz. %	19.10%	15.28%	84.20%	30.75%	19.25%	19.46%	100.00%	-
Div Payout %	25.75%	32.74%	123.96%	25.62%	33.10%	214.81%	92.13%	-
YoY %	-21.35%	-73.59%	383.84%	-22.60%	-84.59%	133.16%	-	-
Horiz. %	27.95%	35.54%	134.55%	27.81%	35.93%	233.16%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	328,857	311,408	303,190	306,685	284,347	272,201	274,057	3.08%
YoY %	5.60%	2.71%	-1.14%	7.86%	4.46%	-0.68%	-	-
Horiz. %	120.00%	113.63%	110.63%	111.91%	103.75%	99.32%	100.00%	-
NOSH	126,483	126,588	126,858	127,255	127,510	127,794	127,468	-0.12%
YoY %	-0.08%	-0.21%	-0.31%	-0.20%	-0.22%	0.26%	-	-
Horiz. %	99.23%	99.31%	99.52%	99.83%	100.03%	100.26%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	6.26%	5.31%	5.47%	9.65%	10.41%	2.48%	9.44%	-
YoY %	17.89%	-2.93%	-43.32%	-7.30%	319.76%	-73.73%	-	-
Horiz. %	66.31%	56.25%	57.94%	102.22%	110.28%	26.27%	100.00%	-
ROE	7.47%	4.96%	7.42%	12.97%	6.78%	1.10%	13.12%	-
YoY %	50.60%	-33.15%	-42.79%	91.30%	516.36%	-91.62%	-	-
Horiz. %	56.94%	37.80%	56.55%	98.86%	51.68%	8.38%	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	418.07	373.91	441.71	417.06	176.32	240.87	344.70	3.26%
YoY %	11.81%	-15.35%	5.91%	136.54%	-26.80%	-30.12%	-	-
Horiz. %	121.29%	108.47%	128.14%	120.99%	51.15%	69.88%	100.00%	-
EPS	19.42	12.21	17.74	31.25	15.11	2.35	28.20	-6.02%
YoY %	59.05%	-31.17%	-43.23%	106.82%	542.98%	-91.67%	-	-
Horiz. %	68.87%	43.30%	62.91%	110.82%	53.58%	8.33%	100.00%	-
DPS	5.00	4.00	22.00	8.00	5.00	5.00	26.00	-24.01%
YoY %	25.00%	-81.82%	175.00%	60.00%	0.00%	-80.77%	-	-
Horiz. %	19.23%	15.38%	84.62%	30.77%	19.23%	19.23%	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	335.89	300.66	355.93	337.13	142.81	195.53	279.10	3.13%
YoY %	11.72%	-15.53%	5.58%	136.07%	-26.96%	-29.94%	-	-
Horiz. %	120.35%	107.72%	127.53%	120.79%	51.17%	70.06%	100.00%	-
EPS	15.61	9.82	14.29	25.26	12.24	1.91	22.83	-6.13%
YoY %	58.96%	-31.28%	-43.43%	106.37%	540.84%	-91.63%	-	-
Horiz. %	68.37%	43.01%	62.59%	110.64%	53.61%	8.37%	100.00%	-
DPS	4.02	3.21	17.72	6.47	4.05	4.09	21.04	-24.09%
YoY %	25.23%	-81.88%	173.88%	59.75%	-0.98%	-80.56%	-	-
Horiz. %	19.11%	15.26%	84.22%	30.75%	19.25%	19.44%	100.00%	-
NAPS	2.0889	1.9781	1.9259	1.9481	1.8062	1.729	1.7408	3.08%
YoY %	5.60%	2.71%	-1.14%	7.86%	4.47%	-0.68%	-	-
Horiz. %	120.00%	113.63%	110.63%	111.91%	103.76%	99.32%	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	0.46	0.44	0.47	0.58	0.98	0.81	0.72	-7.19%
YoY %	4.55%	-6.38%	-18.97%	-40.82%	20.99%	12.50%	-	-
Horiz. %	63.89%	61.11%	65.28%	80.56%	136.11%	112.50%	100.00%	-
P/EPS	9.99	13.43	11.78	7.68	11.38	83.07	8.79	2.15%
YoY %	-25.61%	14.01%	53.39%	-32.51%	-86.30%	845.05%	-	-
Horiz. %	113.65%	152.79%	134.02%	87.37%	129.47%	945.05%	100.00%	-
EY	10.01	7.45	8.49	13.02	8.78	1.20	11.37	-2.09%
YoY %	34.36%	-12.25%	-34.79%	48.29%	631.67%	-89.45%	-	-
Horiz. %	88.04%	65.52%	74.67%	114.51%	77.22%	10.55%	100.00%	-
DY	2.58	2.44	10.53	3.33	2.91	2.56	10.48	-20.82%
YoY %	5.74%	-76.83%	216.22%	14.43%	13.67%	-75.57%	-	-
Horiz. %	24.62%	23.28%	100.48%	31.77%	27.77%	24.43%	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	0.48	0.44	0.43	0.47	1.09	0.83	0.71	-6.31%
YoY %	9.09%	2.33%	-8.51%	-56.88%	31.33%	16.90%	-	-
Horiz. %	67.61%	61.97%	60.56%	66.20%	153.52%	116.90%	100.00%	-
P/EPS	10.30	13.35	10.77	6.24	12.71	84.77	8.72	2.81%
YoY %	-22.85%	23.96%	72.60%	-50.90%	-85.01%	872.13%	-	-
Horiz. %	118.12%	153.10%	123.51%	71.56%	145.76%	972.13%	100.00%	-
EY	9.71	7.49	9.29	16.02	7.87	1.18	11.46	-2.72%
YoY %	29.64%	-19.38%	-42.01%	103.56%	566.95%	-89.70%	-	-
Horiz. %	84.73%	65.36%	81.06%	139.79%	68.67%	10.30%	100.00%	-
DY	2.50	2.45	11.52	4.10	2.60	2.51	10.57	-21.35%
YoY %	2.04%	-78.73%	180.98%	57.69%	3.59%	-76.25%	-	-
Horiz. %	23.65%	23.18%	108.99%	38.79%	24.60%	23.75%	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