[TONGHER] YoY Annualized 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- -6.03%

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
Annualized Quarter Result
Revenue	531,802	514,226	536,358	617,798	244,882	218,338	405,176	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	62,018	41,094	38,220	68,322	31,388	4,750	42,342	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	-12,022	-7,408	-5,704	-2,758	-4,782	0	-9,366	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	49,996	33,686	32,516	65,564	26,606	4,750	32,976	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	36,178	22,452	20,846	48,956	20,202	-1,506	29,130	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	481,806	480,540	503,842	552,234	218,276	213,588	372,200	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	12,640	10,113	55,792	20,366	12,737	12,762	40,776	-17.72%
YoY %	24.99%	-81.87%	173.95%	59.90%	-0.20%	-68.70%	-	-
Horiz. %	31.00%	24.80%	136.83%	49.95%	31.24%	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	11.01%	7.22%	6.88%	15.96%	7.11%	-0.55%	10.63%	-
YoY %	52.49%	4.94%	-56.89%	124.47%	1,392.73%	-105.17%	-	-
Horiz. %	103.57%	67.92%	64.72%	150.14%	66.89%	-5.17%	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	420.70	406.76	422.99	485.34	192.25	171.07	317.97	4.77%
YoY %	3.43%	-3.84%	-12.85%	152.45%	12.38%	-46.20%	-	-
Horiz. %	132.31%	127.92%	133.03%	152.64%	60.46%	53.80%	100.00%	-
EPS	28.62	17.76	16.44	38.46	15.86	-1.18	22.86	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	10.00	8.00	44.00	16.00	10.00	10.00	32.00	-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	337.80	326.64	340.70	392.43	155.55	138.69	257.37	4.63%
YoY %	3.42%	-4.13%	-13.18%	152.29%	12.16%	-46.11%	-	-
Horiz. %	131.25%	126.91%	132.38%	152.48%	60.44%	53.89%	100.00%	-
EPS	22.98	14.26	13.24	31.10	12.83	-0.96	18.50	3.67%
YoY %	61.15%	7.70%	-57.43%	142.40%	1,436.46%	-105.19%	-	-
Horiz. %	124.22%	77.08%	71.57%	168.11%	69.35%	-5.19%	100.00%	-
DPS	8.03	6.42	35.44	12.94	8.09	8.11	25.90	-17.72%
YoY %	25.08%	-81.88%	173.88%	59.95%	-0.25%	-68.69%	-	-
Horiz. %	31.00%	24.79%	136.83%	49.96%	31.24%	31.31%	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	0.46	0.40	0.49	0.49	0.89	1.14	0.78	-8.42%
YoY %	15.00%	-18.37%	0.00%	-44.94%	-21.93%	46.15%	-	-
Horiz. %	58.97%	51.28%	62.82%	62.82%	114.10%	146.15%	100.00%	-
P/EPS	6.78	9.23	12.71	6.24	10.84	-165.25	10.85	-7.53%
YoY %	-26.54%	-27.38%	103.69%	-42.44%	106.56%	-1,623.04%	-	-
Horiz. %	62.49%	85.07%	117.14%	57.51%	99.91%	-1,523.04%	100.00%	-
EY	14.75	10.83	7.87	16.02	9.22	-0.61	9.22	8.14%
YoY %	36.20%	37.61%	-50.87%	73.75%	1,611.48%	-106.62%	-	-
Horiz. %	159.98%	117.46%	85.36%	173.75%	100.00%	-6.62%	100.00%	-
DY	5.15	4.88	21.05	6.67	5.81	5.13	12.90	-14.18%
YoY %	5.53%	-76.82%	215.59%	14.80%	13.26%	-60.23%	-	-
Horiz. %	39.92%	37.83%	163.18%	51.71%	45.04%	39.77%	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	0.40	0.45	0.40	1.00	1.16	0.77	-7.57%
YoY %	20.00%	-11.11%	12.50%	-60.00%	-13.79%	50.65%	-	-
Horiz. %	62.34%	51.95%	58.44%	51.95%	129.87%	150.65%	100.00%	-
P/EPS	6.99	9.18	11.62	5.07	12.11	-168.64	10.76	-6.93%
YoY %	-23.86%	-21.00%	129.19%	-58.13%	107.18%	-1,667.29%	-	-
Horiz. %	64.96%	85.32%	107.99%	47.12%	112.55%	-1,567.29%	100.00%	-
EY	14.31	10.90	8.61	19.72	8.26	-0.59	9.29	7.46%
YoY %	31.28%	26.60%	-56.34%	138.74%	1,500.00%	-106.35%	-	-
Horiz. %	154.04%	117.33%	92.68%	212.27%	88.91%	-6.35%	100.00%	-
DY	5.00	4.91	23.04	8.21	5.21	5.03	13.01	-14.72%
YoY %	1.83%	-78.69%	180.63%	57.58%	3.58%	-61.34%	-	-
Horiz. %	38.43%	37.74%	177.09%	63.11%	40.05%	38.66%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos