[TONGHER] YoY TTM Result on 30-Sep-2010 [#3]

Stock

[TONGHER] TONG HERR RESOURCES BHD

Announcement Date

28-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

30-Sep-2010 [#3]

Profit Trend

QoQ- 25.09%

YoY- 7574.84%

Quarter Report

TONGHER - 3rd QR (Revised).pdf

Latest QR

Upcoming QR

TONGHER's Result

TONGHER's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	499,833	524,058	582,911	272,558	253,036	403,528	493,689	0.20%
YoY %	-4.62%	-10.10%	113.87%	7.72%	-37.29%	-18.26%	-	-
Horiz. %	101.24%	106.15%	118.07%	55.21%	51.25%	81.74%	100.00%	-
PBT	35,511	29,257	51,744	34,315	3,204	39,462	107,224	-16.80%
YoY %	21.38%	-43.46%	50.79%	971.00%	-91.88%	-63.20%	-	-
Horiz. %	33.12%	27.29%	48.26%	32.00%	2.99%	36.80%	100.00%	-
Tax	-6,855	-2,573	-3,993	-5,348	1,363	-7,868	-24,500	-19.11%
YoY %	-166.42%	35.56%	25.34%	-492.37%	117.32%	67.89%	-	-
Horiz. %	27.98%	10.50%	16.30%	21.83%	-5.56%	32.11%	100.00%	-
NP	28,656	26,684	47,751	28,967	4,567	31,594	82,724	-16.18%
YoY %	7.39%	-44.12%	64.85%	534.27%	-85.54%	-61.81%	-	-
Horiz. %	34.64%	32.26%	57.72%	35.02%	5.52%	38.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,423	19,134	35,453	24,099	314	26,940	74,926	-20.83%
YoY %	-3.72%	-46.03%	47.11%	7,574.84%	-98.83%	-64.04%	-	-
Horiz. %	24.59%	25.54%	47.32%	32.16%	0.42%	35.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.30%	8.79%	7.72%	15.59%	-42.54%	19.94%	22.85%	-
YoY %	119.57%	13.86%	-50.48%	136.65%	-313.34%	-12.74%	-	-
Horiz. %	84.46%	38.47%	33.79%	68.23%	-186.17%	87.26%	100.00%	-
Total Cost	471,177	497,374	535,160	243,591	248,469	371,934	410,965	2.30%
YoY %	-5.27%	-7.06%	119.70%	-1.96%	-33.20%	-9.50%	-	-
Horiz. %	114.65%	121.03%	130.22%	59.27%	60.46%	90.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,229	299,481	314,363	291,774	274,817	280,545	406,611	-3.94%
YoY %	6.59%	-4.73%	7.74%	6.17%	-2.04%	-31.00%	-	-
Horiz. %	78.51%	73.65%	77.31%	71.76%	67.59%	69.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	5,061	27,888	10,185	6,377	6,444	20,373	19,541	-20.14%
YoY %	-81.85%	173.81%	59.71%	-1.04%	-68.37%	4.26%	-	-
Horiz. %	25.90%	142.72%	52.12%	32.63%	32.98%	104.26%	100.00%	-
Div Payout %	27.47%	145.76%	28.73%	26.46%	2,052.37%	75.63%	26.08%	-
YoY %	-81.15%	407.34%	8.58%	-98.71%	2,613.70%	189.99%	-	-
Horiz. %	105.33%	558.90%	110.16%	101.46%	7,869.52%	289.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	319,229	299,481	314,363	291,774	274,817	280,545	406,611	-3.94%
YoY %	6.59%	-4.73%	7.74%	6.17%	-2.04%	-31.00%	-	-
Horiz. %	78.51%	73.65%	77.31%	71.76%	67.59%	69.00%	100.00%	-
NOSH	126,678	126,363	127,272	127,412	127,230	127,520	127,464	-0.10%
YoY %	0.25%	-0.71%	-0.11%	0.14%	-0.23%	0.04%	-	-
Horiz. %	99.38%	99.14%	99.85%	99.96%	99.82%	100.04%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	5.73%	5.09%	8.19%	10.63%	1.80%	7.83%	16.76%	-
YoY %	12.57%	-37.85%	-22.95%	490.56%	-77.01%	-53.28%	-	-
Horiz. %	34.19%	30.37%	48.87%	63.42%	10.74%	46.72%	100.00%	-
ROE	5.77%	6.39%	11.28%	8.26%	0.11%	9.60%	18.43%	-
YoY %	-9.70%	-43.35%	36.56%	7,409.09%	-98.85%	-47.91%	-	-
Horiz. %	31.31%	34.67%	61.20%	44.82%	0.60%	52.09%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	394.57	414.72	458.00	213.92	198.88	316.44	387.32	0.30%
YoY %	-4.86%	-9.45%	114.10%	7.56%	-37.15%	-18.30%	-	-
Horiz. %	101.87%	107.07%	118.25%	55.23%	51.35%	81.70%	100.00%	-
EPS	14.54	15.14	27.86	18.91	0.25	21.13	58.78	-20.75%
YoY %	-3.96%	-45.66%	47.33%	7,464.00%	-98.82%	-64.05%	-	-
Horiz. %	24.74%	25.76%	47.40%	32.17%	0.43%	35.95%	100.00%	-
DPS	4.00	22.00	8.00	5.00	5.00	16.00	15.33	-20.04%
YoY %	-81.82%	175.00%	60.00%	0.00%	-68.75%	4.37%	-	-
Horiz. %	26.09%	143.51%	52.19%	32.62%	32.62%	104.37%	100.00%	-
NAPS	2.52	2.37	2.47	2.29	2.16	2.20	3.19	-3.84%
YoY %	6.33%	-4.05%	7.86%	6.02%	-1.82%	-31.03%	-	-
Horiz. %	79.00%	74.29%	77.43%	71.79%	67.71%	68.97%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 127,412
RPS	317.50	332.88	370.27	173.13	160.73	256.32	313.59	0.20%
YoY %	-4.62%	-10.10%	113.87%	7.71%	-37.29%	-18.26%	-	-
Horiz. %	101.25%	106.15%	118.07%	55.21%	51.25%	81.74%	100.00%	-
EPS	11.70	12.15	22.52	15.31	0.20	17.11	47.59	-20.83%
YoY %	-3.70%	-46.05%	47.09%	7,555.00%	-98.83%	-64.05%	-	-
Horiz. %	24.58%	25.53%	47.32%	32.17%	0.42%	35.95%	100.00%	-
DPS	3.21	17.72	6.47	4.05	4.09	12.94	12.41	-20.16%
YoY %	-81.88%	173.88%	59.75%	-0.98%	-68.39%	4.27%	-	-
Horiz. %	25.87%	142.79%	52.14%	32.63%	32.96%	104.27%	100.00%	-
NAPS	2.0278	1.9023	1.9968	1.8534	1.7456	1.782	2.5828	-3.94%
YoY %	6.60%	-4.73%	7.74%	6.18%	-2.04%	-31.01%	-	-
Horiz. %	78.51%	73.65%	77.31%	71.76%	67.59%	68.99%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.72	1.81	1.90	1.75	1.81	2.26	6.55	-
P/RPS	0.44	0.44	0.41	0.82	0.91	0.71	1.69	-20.07%
YoY %	0.00%	7.32%	-50.00%	-9.89%	28.17%	-57.99%	-	-
Horiz. %	26.04%	26.04%	24.26%	48.52%	53.85%	42.01%	100.00%	-
P/EPS	11.83	11.95	6.82	9.25	733.40	10.70	11.14	1.00%
YoY %	-1.00%	75.22%	-26.27%	-98.74%	6,754.21%	-3.95%	-	-
Horiz. %	106.19%	107.27%	61.22%	83.03%	6,583.48%	96.05%	100.00%	-
EY	8.46	8.37	14.66	10.81	0.14	9.35	8.97	-0.96%
YoY %	1.08%	-42.91%	35.62%	7,621.43%	-98.50%	4.24%	-	-
Horiz. %	94.31%	93.31%	163.43%	120.51%	1.56%	104.24%	100.00%	-
DY	2.33	12.15	4.21	2.86	2.76	7.08	2.34	-0.07%
YoY %	-80.82%	188.60%	47.20%	3.62%	-61.02%	202.56%	-	-
Horiz. %	99.57%	519.23%	179.91%	122.22%	117.95%	302.56%	100.00%	-
P/NAPS	0.68	0.76	0.77	0.76	0.84	1.03	2.05	-16.78%
YoY %	-10.53%	-1.30%	1.32%	-9.52%	-18.45%	-49.76%	-	-
Horiz. %	33.17%	37.07%	37.56%	37.07%	40.98%	50.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	26/11/12	29/11/11	28/02/11	25/11/09	26/11/08	26/11/07	-
Price	1.80	1.85	2.04	2.32	1.69	1.68	3.52	-
P/RPS	0.46	0.45	0.45	1.08	0.85	0.53	0.91	-10.73%
YoY %	2.22%	0.00%	-58.33%	27.06%	60.38%	-41.76%	-	-
Horiz. %	50.55%	49.45%	49.45%	118.68%	93.41%	58.24%	100.00%	-
P/EPS	12.38	12.22	7.32	12.27	684.77	7.95	5.99	12.84%
YoY %	1.31%	66.94%	-40.34%	-98.21%	8,513.46%	32.72%	-	-
Horiz. %	206.68%	204.01%	122.20%	204.84%	11,431.89%	132.72%	100.00%	-
EY	8.08	8.18	13.65	8.15	0.15	12.58	16.70	-11.38%
YoY %	-1.22%	-40.07%	67.48%	5,333.33%	-98.81%	-24.67%	-	-
Horiz. %	48.38%	48.98%	81.74%	48.80%	0.90%	75.33%	100.00%	-
DY	2.22	11.89	3.92	2.16	2.96	9.52	4.36	-10.63%
YoY %	-81.33%	203.32%	81.48%	-27.03%	-68.91%	118.35%	-	-
Horiz. %	50.92%	272.71%	89.91%	49.54%	67.89%	218.35%	100.00%	-
P/NAPS	0.71	0.78	0.83	1.01	0.78	0.76	1.10	-7.03%
YoY %	-8.97%	-6.02%	-17.82%	29.49%	2.63%	-30.91%	-	-
Horiz. %	64.55%	70.91%	75.45%	91.82%	70.91%	69.09%	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