[TONGHER] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock

[TONGHER] TONG HERR RESOURCES BHD

Announcement Date

31-May-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Mar-2010 [#1]

Profit Trend

QoQ- -55.42%

YoY- 3132.76%

Quarter Report

TONGHER's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	131,946	147,951	143,312	58,880	64,278	99,637	111,365	2.86%
YoY %	-10.82%	3.24%	143.40%	-8.40%	-35.49%	-10.53%	-	-
Horiz. %	118.48%	132.85%	128.69%	52.87%	57.72%	89.47%	100.00%	-
PBT	9,651	11,281	15,897	5,679	1,994	6,222	27,041	-15.76%
YoY %	-14.45%	-29.04%	179.93%	184.80%	-67.95%	-76.99%	-	-
Horiz. %	35.69%	41.72%	58.79%	21.00%	7.37%	23.01%	100.00%	-
Tax	-1,773	-1,723	1,662	-938	0	-1,460	-6,328	-19.09%
YoY %	-2.90%	-203.67%	277.19%	0.00%	0.00%	76.93%	-	-
Horiz. %	28.02%	27.23%	-26.26%	14.82%	0.00%	23.07%	100.00%	-
NP	7,878	9,558	17,559	4,741	1,994	4,762	20,713	-14.86%
YoY %	-17.58%	-45.57%	270.36%	137.76%	-58.13%	-77.01%	-	-
Horiz. %	38.03%	46.14%	84.77%	22.89%	9.63%	22.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,251	6,668	13,025	3,750	116	4,444	18,942	-19.23%
YoY %	-21.25%	-48.81%	247.33%	3,132.76%	-97.39%	-76.54%	-	-
Horiz. %	27.72%	35.20%	68.76%	19.80%	0.61%	23.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.37%	15.27%	-10.45%	16.52%	0.00%	23.47%	23.40%	-
YoY %	20.30%	246.12%	-163.26%	0.00%	0.00%	0.30%	-	-
Horiz. %	78.50%	65.26%	-44.66%	70.60%	0.00%	100.30%	100.00%	-
Total Cost	124,068	138,393	125,753	54,139	62,284	94,875	90,652	5.36%
YoY %	-10.35%	10.05%	132.28%	-13.08%	-34.35%	4.66%	-	-
Horiz. %	136.86%	152.66%	138.72%	59.72%	68.71%	104.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	312,529	324,526	303,025	284,438	282,266	281,410	243,782	4.22%
YoY %	-3.70%	7.10%	6.53%	0.77%	0.30%	15.44%	-	-
Horiz. %	128.20%	133.12%	124.30%	116.68%	115.79%	115.44%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	5,061	27,888	10,185	6,377	6,444	20,373	-	-
YoY %	-81.85%	173.81%	59.71%	-1.04%	-68.37%	0.00%	-	-
Horiz. %	24.84%	136.89%	49.99%	31.30%	31.63%	100.00%	-	-
Div Payout %	96.39%	418.25%	78.20%	170.07%	5,555.56%	458.45%	-	-
YoY %	-76.95%	434.85%	-54.02%	-96.94%	1,111.81%	0.00%	-	-
Horiz. %	21.03%	91.23%	17.06%	37.10%	1,211.81%	100.00%	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	312,529	324,526	303,025	284,438	282,266	281,410	243,782	4.22%
YoY %	-3.70%	7.10%	6.53%	0.77%	0.30%	15.44%	-	-
Horiz. %	128.20%	133.12%	124.30%	116.68%	115.79%	115.44%	100.00%	-
NOSH	126,530	126,768	127,321	127,551	128,888	127,335	84,941	6.86%
YoY %	-0.19%	-0.43%	-0.18%	-1.04%	1.22%	49.91%	-	-
Horiz. %	148.96%	149.24%	149.89%	150.16%	151.74%	149.91%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	5.97%	6.46%	12.25%	8.05%	3.10%	4.78%	18.60%	-
YoY %	-7.59%	-47.27%	52.17%	159.68%	-35.15%	-74.30%	-	-
Horiz. %	32.10%	34.73%	65.86%	43.28%	16.67%	25.70%	100.00%	-
ROE	1.68%	2.05%	4.30%	1.32%	0.04%	1.58%	7.77%	-
YoY %	-18.05%	-52.33%	225.76%	3,200.00%	-97.47%	-79.67%	-	-
Horiz. %	21.62%	26.38%	55.34%	16.99%	0.51%	20.33%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	104.28	116.71	112.56	46.16	49.87	78.25	131.11	-3.74%
YoY %	-10.65%	3.69%	143.85%	-7.44%	-36.27%	-40.32%	-	-
Horiz. %	79.54%	89.02%	85.85%	35.21%	38.04%	59.68%	100.00%	-
EPS	4.15	5.26	10.23	2.94	0.09	3.49	22.30	-24.42%
YoY %	-21.10%	-48.58%	247.96%	3,166.67%	-97.42%	-84.35%	-	-
Horiz. %	18.61%	23.59%	45.87%	13.18%	0.40%	15.65%	100.00%	-
DPS	4.00	22.00	8.00	5.00	5.00	16.00	0.00	-
YoY %	-81.82%	175.00%	60.00%	0.00%	-68.75%	0.00%	-	-
Horiz. %	25.00%	137.50%	50.00%	31.25%	31.25%	100.00%	-	-
NAPS	2.47	2.56	2.38	2.23	2.19	2.21	2.87	-2.46%
YoY %	-3.52%	7.56%	6.73%	1.83%	-0.90%	-23.00%	-	-
Horiz. %	86.06%	89.20%	82.93%	77.70%	76.31%	77.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 127,551
RPS	83.81	93.98	91.03	37.40	40.83	63.29	70.74	2.86%
YoY %	-10.82%	3.24%	143.40%	-8.40%	-35.49%	-10.53%	-	-
Horiz. %	118.48%	132.85%	128.68%	52.87%	57.72%	89.47%	100.00%	-
EPS	3.34	4.24	8.27	2.38	0.07	2.82	12.03	-19.21%
YoY %	-21.23%	-48.73%	247.48%	3,300.00%	-97.52%	-76.56%	-	-
Horiz. %	27.76%	35.25%	68.74%	19.78%	0.58%	23.44%	100.00%	-
DPS	3.21	17.72	6.47	4.05	4.09	12.94	0.00	-
YoY %	-81.88%	173.88%	59.75%	-0.98%	-68.39%	0.00%	-	-
Horiz. %	24.81%	136.94%	50.00%	31.30%	31.61%	100.00%	-	-
NAPS	1.9852	2.0614	1.9248	1.8068	1.793	1.7875	1.5485	4.22%
YoY %	-3.70%	7.10%	6.53%	0.77%	0.31%	15.43%	-	-
Horiz. %	128.20%	133.12%	124.30%	116.68%	115.79%	115.43%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.70	2.39	2.55	1.93	1.79	2.79	4.38	-
P/RPS	1.63	2.05	2.27	4.18	3.59	3.57	3.34	-11.25%
YoY %	-20.49%	-9.69%	-45.69%	16.43%	0.56%	6.89%	-	-
Horiz. %	48.80%	61.38%	67.96%	125.15%	107.49%	106.89%	100.00%	-
P/EPS	40.96	45.44	24.93	65.65	1,988.89	79.94	19.64	13.01%
YoY %	-9.86%	82.27%	-62.03%	-96.70%	2,387.98%	307.03%	-	-
Horiz. %	208.55%	231.36%	126.93%	334.27%	10,126.73%	407.03%	100.00%	-
EY	2.44	2.20	4.01	1.52	0.05	1.25	5.09	-11.52%
YoY %	10.91%	-45.14%	163.82%	2,940.00%	-96.00%	-75.44%	-	-
Horiz. %	47.94%	43.22%	78.78%	29.86%	0.98%	24.56%	100.00%	-
DY	2.35	9.21	3.14	2.59	2.79	5.73	0.00	-
YoY %	-74.48%	193.31%	21.24%	-7.17%	-51.31%	0.00%	-	-
Horiz. %	41.01%	160.73%	54.80%	45.20%	48.69%	100.00%	-	-
P/NAPS	0.69	0.93	1.07	0.87	0.82	1.26	1.53	-12.41%
YoY %	-25.81%	-13.08%	22.99%	6.10%	-34.92%	-17.65%	-	-
Horiz. %	45.10%	60.78%	69.93%	56.86%	53.59%	82.35%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	23/05/13	30/05/12	30/05/11	31/05/10	15/05/09	26/05/08	28/05/07	-
Price	1.88	2.43	2.45	1.75	1.96	3.34	5.35	-
P/RPS	1.80	2.08	2.18	3.79	3.93	4.27	4.08	-12.73%
YoY %	-13.46%	-4.59%	-42.48%	-3.56%	-7.96%	4.66%	-	-
Horiz. %	44.12%	50.98%	53.43%	92.89%	96.32%	104.66%	100.00%	-
P/EPS	45.30	46.20	23.95	59.52	2,177.78	95.70	23.99	11.16%
YoY %	-1.95%	92.90%	-59.76%	-97.27%	2,175.63%	298.92%	-	-
Horiz. %	188.83%	192.58%	99.83%	248.10%	9,077.87%	398.92%	100.00%	-
EY	2.21	2.16	4.18	1.68	0.05	1.04	4.17	-10.03%
YoY %	2.31%	-48.33%	148.81%	3,260.00%	-95.19%	-75.06%	-	-
Horiz. %	53.00%	51.80%	100.24%	40.29%	1.20%	24.94%	100.00%	-
DY	2.13	9.05	3.27	2.86	2.55	4.79	0.00	-
YoY %	-76.46%	176.76%	14.34%	12.16%	-46.76%	0.00%	-	-
Horiz. %	44.47%	188.94%	68.27%	59.71%	53.24%	100.00%	-	-
P/NAPS	0.76	0.95	1.03	0.78	0.89	1.51	1.86	-13.84%
YoY %	-20.00%	-7.77%	32.05%	-12.36%	-41.06%	-18.82%	-	-
Horiz. %	40.86%	51.08%	55.38%	41.94%	47.85%	81.18%	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