[TONGHER] YoY Quarter Result on 30-Jun-2010 [#2]

Stock

[TONGHER] TONG HERR RESOURCES BHD

Announcement Date

17-Aug-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Jun-2010 [#2]

Profit Trend

QoQ- 69.33%

YoY- 830.73%

Quarter Report

TONGHER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Quarter Result
Revenue	125,167	120,228	165,587	63,560	44,891	102,951	139,509	-1.79%
YoY %	4.11%	-27.39%	160.52%	41.59%	-56.40%	-26.20%	-	-
Horiz. %	89.72%	86.18%	118.69%	45.56%	32.18%	73.80%	100.00%	-
PBT	10,896	7,829	18,264	10,015	381	14,949	35,892	-18.00%
YoY %	39.17%	-57.13%	82.37%	2,528.61%	-97.45%	-58.35%	-	-
Horiz. %	30.36%	21.81%	50.89%	27.90%	1.06%	41.65%	100.00%	-
Tax	-1,931	-1,129	-3,041	-1,453	0	-3,223	-8,382	-21.68%
YoY %	-71.04%	62.87%	-109.29%	0.00%	0.00%	61.55%	-	-
Horiz. %	23.04%	13.47%	36.28%	17.33%	0.00%	38.45%	100.00%	-
NP	8,965	6,700	15,223	8,562	381	11,726	27,510	-17.03%
YoY %	33.81%	-55.99%	77.80%	2,147.24%	-96.75%	-57.38%	-	-
Horiz. %	32.59%	24.35%	55.34%	31.12%	1.38%	42.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,975	3,755	11,453	6,350	-869	10,121	24,712	-21.05%
YoY %	59.12%	-67.21%	80.36%	830.72%	-108.59%	-59.04%	-	-
Horiz. %	24.18%	15.20%	46.35%	25.70%	-3.52%	40.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.72%	14.42%	16.65%	14.51%	0.00%	21.56%	23.35%	-
YoY %	22.88%	-13.39%	14.75%	0.00%	0.00%	-7.67%	-	-
Horiz. %	75.89%	61.76%	71.31%	62.14%	0.00%	92.33%	100.00%	-
Total Cost	116,202	113,528	150,364	54,998	44,510	91,225	111,999	0.61%
YoY %	2.36%	-24.50%	173.40%	23.56%	-51.21%	-18.55%	-	-
Horiz. %	103.75%	101.37%	134.25%	49.11%	39.74%	81.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	311,408	303,190	306,685	284,347	272,201	274,057	262,495	2.88%
YoY %	2.71%	-1.14%	7.86%	4.46%	-0.68%	4.40%	-	-
Horiz. %	118.63%	115.50%	116.83%	108.32%	103.70%	104.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	311,408	303,190	306,685	284,347	272,201	274,057	262,495	2.88%
YoY %	2.71%	-1.14%	7.86%	4.46%	-0.68%	4.40%	-	-
Horiz. %	118.63%	115.50%	116.83%	108.32%	103.70%	104.40%	100.00%	-
NOSH	126,588	126,858	127,255	127,510	127,794	127,468	84,950	6.86%
YoY %	-0.21%	-0.31%	-0.20%	-0.22%	0.26%	50.05%	-	-
Horiz. %	149.01%	149.33%	149.80%	150.10%	150.43%	150.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	7.16%	5.57%	9.19%	13.47%	0.85%	11.39%	19.72%	-
YoY %	28.55%	-39.39%	-31.77%	1,484.71%	-92.54%	-42.24%	-	-
Horiz. %	36.31%	28.25%	46.60%	68.31%	4.31%	57.76%	100.00%	-
ROE	1.92%	1.24%	3.73%	2.23%	-0.32%	3.69%	9.41%	-
YoY %	54.84%	-66.76%	67.26%	796.88%	-108.67%	-60.79%	-	-
Horiz. %	20.40%	13.18%	39.64%	23.70%	-3.40%	39.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	98.88	94.77	130.12	49.85	35.13	80.77	164.22	-8.10%
YoY %	4.34%	-27.17%	161.02%	41.90%	-56.51%	-50.82%	-	-
Horiz. %	60.21%	57.71%	79.24%	30.36%	21.39%	49.18%	100.00%	-
EPS	4.72	2.96	9.00	4.98	-0.68	7.94	29.09	-26.12%
YoY %	59.46%	-67.11%	80.72%	832.35%	-108.56%	-72.71%	-	-
Horiz. %	16.23%	10.18%	30.94%	17.12%	-2.34%	27.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.46	2.39	2.41	2.23	2.13	2.15	3.09	-3.72%
YoY %	2.93%	-0.83%	8.07%	4.69%	-0.93%	-30.42%	-	-
Horiz. %	79.61%	77.35%	77.99%	72.17%	68.93%	69.58%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 127,510
RPS	79.51	76.37	105.18	40.37	28.51	65.39	88.62	-1.79%
YoY %	4.11%	-27.39%	160.54%	41.60%	-56.40%	-26.21%	-	-
Horiz. %	89.72%	86.18%	118.69%	45.55%	32.17%	73.79%	100.00%	-
EPS	3.80	2.39	7.27	4.03	-0.55	6.43	15.70	-21.03%
YoY %	59.00%	-67.13%	80.40%	832.73%	-108.55%	-59.04%	-	-
Horiz. %	24.20%	15.22%	46.31%	25.67%	-3.50%	40.96%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.9781	1.9259	1.9481	1.8062	1.729	1.7408	1.6674	2.88%
YoY %	2.71%	-1.14%	7.86%	4.47%	-0.68%	4.40%	-	-
Horiz. %	118.63%	115.50%	116.83%	108.32%	103.69%	104.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.64	2.09	2.40	1.72	1.95	2.48	5.40	-
P/RPS	1.66	2.21	1.84	3.45	5.55	3.07	3.29	-10.76%
YoY %	-24.89%	20.11%	-46.67%	-37.84%	80.78%	-6.69%	-	-
Horiz. %	50.46%	67.17%	55.93%	104.86%	168.69%	93.31%	100.00%	-
P/EPS	34.75	70.61	26.67	34.54	-286.76	31.23	18.56	11.00%
YoY %	-50.79%	164.75%	-22.79%	112.04%	-1,018.22%	68.27%	-	-
Horiz. %	187.23%	380.44%	143.70%	186.10%	-1,545.04%	168.27%	100.00%	-
EY	2.88	1.42	3.75	2.90	-0.35	3.20	5.39	-9.91%
YoY %	102.82%	-62.13%	29.31%	928.57%	-110.94%	-40.63%	-	-
Horiz. %	53.43%	26.35%	69.57%	53.80%	-6.49%	59.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.87	1.00	0.77	0.92	1.15	1.75	-14.77%
YoY %	-22.99%	-13.00%	29.87%	-16.30%	-20.00%	-34.29%	-	-
Horiz. %	38.29%	49.71%	57.14%	44.00%	52.57%	65.71%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	29/08/12	22/08/11	17/08/10	28/08/09	03/09/08	24/08/07	-
Price	1.63	1.91	1.95	1.92	1.99	2.46	5.55	-
P/RPS	1.65	2.02	1.50	3.85	5.67	3.05	3.38	-11.25%
YoY %	-18.32%	34.67%	-61.04%	-32.10%	85.90%	-9.76%	-	-
Horiz. %	48.82%	59.76%	44.38%	113.91%	167.75%	90.24%	100.00%	-
P/EPS	34.53	64.53	21.67	38.55	-292.65	30.98	19.08	10.38%
YoY %	-46.49%	197.78%	-43.79%	113.17%	-1,044.64%	62.37%	-	-
Horiz. %	180.97%	338.21%	113.57%	202.04%	-1,533.81%	162.37%	100.00%	-
EY	2.90	1.55	4.62	2.59	-0.34	3.23	5.24	-9.38%
YoY %	87.10%	-66.45%	78.38%	861.76%	-110.53%	-38.36%	-	-
Horiz. %	55.34%	29.58%	88.17%	49.43%	-6.49%	61.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.66	0.80	0.81	0.86	0.93	1.14	1.80	-15.38%
YoY %	-17.50%	-1.23%	-5.81%	-7.53%	-18.42%	-36.67%	-	-
Horiz. %	36.67%	44.44%	45.00%	47.78%	51.67%	63.33%	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