[TONGHER] YoY TTM 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- 43.21%

YoY- -13.9%

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
TTM Result
Revenue	468,393	605,704	428,710	206,156	365,884	475,942	367,079	4.14%
YoY %	-22.67%	41.29%	107.95%	-43.66%	-23.12%	29.66%	-	-
Horiz. %	127.60%	165.01%	116.79%	56.16%	99.67%	129.66%	100.00%	-
PBT	27,627	43,511	46,385	17,910	24,026	71,815	93,065	-18.30%
YoY %	-36.51%	-6.20%	158.99%	-25.46%	-66.54%	-22.83%	-	-
Horiz. %	29.69%	46.75%	49.84%	19.24%	25.82%	77.17%	100.00%	-
Tax	-4,767	-4,326	-1,821	-2,682	-5,058	-14,548	-21,354	-22.09%
YoY %	-10.19%	-137.56%	32.10%	46.98%	65.23%	31.87%	-	-
Horiz. %	22.32%	20.26%	8.53%	12.56%	23.69%	68.13%	100.00%	-
NP	22,860	39,185	44,564	15,228	18,968	57,267	71,711	-17.33%
YoY %	-41.66%	-12.07%	192.65%	-19.72%	-66.88%	-20.14%	-	-
Horiz. %	31.88%	54.64%	62.14%	21.24%	26.45%	79.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,237	30,197	34,662	12,045	13,990	50,540	66,711	-23.60%
YoY %	-56.16%	-12.88%	187.77%	-13.90%	-72.32%	-24.24%	-	-
Horiz. %	19.84%	45.27%	51.96%	18.06%	20.97%	75.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.25%	9.94%	3.93%	14.97%	21.05%	20.26%	22.95%	-
YoY %	73.54%	152.93%	-73.75%	-28.88%	3.90%	-11.72%	-	-
Horiz. %	75.16%	43.31%	17.12%	65.23%	91.72%	88.28%	100.00%	-
Total Cost	445,533	566,519	384,146	190,928	346,916	418,675	295,368	7.08%
YoY %	-21.36%	47.47%	101.20%	-44.96%	-17.14%	41.75%	-	-
Horiz. %	150.84%	191.80%	130.06%	64.64%	117.45%	141.75%	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	169,883	10.68%
YoY %	-3.70%	7.10%	6.53%	0.77%	0.30%	65.65%	-	-
Horiz. %	183.97%	191.03%	178.37%	167.43%	166.15%	165.65%	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	33,120	20,383	-20.70%
YoY %	-81.85%	173.81%	59.71%	-1.04%	-80.54%	62.49%	-	-
Horiz. %	24.83%	136.82%	49.97%	31.29%	31.61%	162.49%	100.00%	-
Div Payout %	38.24%	92.36%	29.39%	52.95%	46.06%	65.53%	30.55%	-
YoY %	-58.60%	214.26%	-44.49%	14.96%	-29.71%	114.50%	-	-
Horiz. %	125.17%	302.32%	96.20%	173.32%	150.77%	214.50%	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	169,883	10.68%
YoY %	-3.70%	7.10%	6.53%	0.77%	0.30%	65.65%	-	-
Horiz. %	183.97%	191.03%	178.37%	167.43%	166.15%	165.65%	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	4.88%	6.47%	10.39%	7.39%	5.18%	12.03%	19.54%	-
YoY %	-24.57%	-37.73%	40.60%	42.66%	-56.94%	-38.43%	-	-
Horiz. %	24.97%	33.11%	53.17%	37.82%	26.51%	61.57%	100.00%	-
ROE	4.24%	9.30%	11.44%	4.23%	4.96%	17.96%	39.27%	-
YoY %	-54.41%	-18.71%	170.45%	-14.72%	-72.38%	-54.27%	-	-
Horiz. %	10.80%	23.68%	29.13%	10.77%	12.63%	45.73%	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	370.18	477.80	336.71	161.63	283.88	373.77	432.15	-2.54%
YoY %	-22.52%	41.90%	108.32%	-43.06%	-24.05%	-13.51%	-	-
Horiz. %	85.66%	110.56%	77.92%	37.40%	65.69%	86.49%	100.00%	-
EPS	10.46	23.82	27.22	9.44	10.85	39.69	78.54	-28.51%
YoY %	-56.09%	-12.49%	188.35%	-13.00%	-72.66%	-49.47%	-	-
Horiz. %	13.32%	30.33%	34.66%	12.02%	13.81%	50.53%	100.00%	-
DPS	4.00	22.00	8.00	5.00	5.00	26.01	24.00	-25.79%
YoY %	-81.82%	175.00%	60.00%	0.00%	-80.78%	8.38%	-	-
Horiz. %	16.67%	91.67%	33.33%	20.83%	20.83%	108.38%	100.00%	-
NAPS	2.47	2.56	2.38	2.23	2.19	2.21	2.00	3.57%
YoY %	-3.52%	7.56%	6.73%	1.83%	-0.90%	10.50%	-	-
Horiz. %	123.50%	128.00%	119.00%	111.50%	109.50%	110.50%	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	297.52	384.74	272.32	130.95	232.41	302.32	233.17	4.14%
YoY %	-22.67%	41.28%	107.96%	-43.66%	-23.12%	29.66%	-	-
Horiz. %	127.60%	165.00%	116.79%	56.16%	99.67%	129.66%	100.00%	-
EPS	8.41	19.18	22.02	7.65	8.89	32.10	42.38	-23.60%
YoY %	-56.15%	-12.90%	187.84%	-13.95%	-72.31%	-24.26%	-	-
Horiz. %	19.84%	45.26%	51.96%	18.05%	20.98%	75.74%	100.00%	-
DPS	3.21	17.72	6.47	4.05	4.09	21.04	12.95	-20.72%
YoY %	-81.88%	173.88%	59.75%	-0.98%	-80.56%	62.47%	-	-
Horiz. %	24.79%	136.83%	49.96%	31.27%	31.58%	162.47%	100.00%	-
NAPS	1.9852	2.0614	1.9248	1.8068	1.793	1.7875	1.0791	10.68%
YoY %	-3.70%	7.10%	6.53%	0.77%	0.31%	65.65%	-	-
Horiz. %	183.97%	191.03%	178.37%	167.44%	166.16%	165.65%	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	0.46	0.50	0.76	1.19	0.63	0.75	1.01	-12.27%
YoY %	-8.00%	-34.21%	-36.13%	88.89%	-16.00%	-25.74%	-	-
Horiz. %	45.54%	49.50%	75.25%	117.82%	62.38%	74.26%	100.00%	-
P/EPS	16.25	10.03	9.37	20.44	16.49	7.03	5.58	19.48%
YoY %	62.01%	7.04%	-54.16%	23.95%	134.57%	25.99%	-	-
Horiz. %	291.22%	179.75%	167.92%	366.31%	295.52%	125.99%	100.00%	-
EY	6.15	9.97	10.68	4.89	6.06	14.23	17.93	-16.32%
YoY %	-38.31%	-6.65%	118.40%	-19.31%	-57.41%	-20.64%	-	-
Horiz. %	34.30%	55.61%	59.56%	27.27%	33.80%	79.36%	100.00%	-
DY	2.35	9.21	3.14	2.59	2.79	9.32	5.48	-13.14%
YoY %	-74.48%	193.31%	21.24%	-7.17%	-70.06%	70.07%	-	-
Horiz. %	42.88%	168.07%	57.30%	47.26%	50.91%	170.07%	100.00%	-
P/NAPS	0.69	0.93	1.07	0.87	0.82	1.26	2.19	-17.49%
YoY %	-25.81%	-13.08%	22.99%	6.10%	-34.92%	-42.47%	-	-
Horiz. %	31.51%	42.47%	48.86%	39.73%	37.44%	57.53%	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	0.51	0.51	0.73	1.08	0.69	0.89	1.24	-13.75%
YoY %	0.00%	-30.14%	-32.41%	56.52%	-22.47%	-28.23%	-	-
Horiz. %	41.13%	41.13%	58.87%	87.10%	55.65%	71.77%	100.00%	-
P/EPS	17.97	10.20	9.00	18.53	18.06	8.42	6.81	17.53%
YoY %	76.18%	13.33%	-51.43%	2.60%	114.49%	23.64%	-	-
Horiz. %	263.88%	149.78%	132.16%	272.10%	265.20%	123.64%	100.00%	-
EY	5.56	9.80	11.11	5.40	5.54	11.88	14.68	-14.92%
YoY %	-43.27%	-11.79%	105.74%	-2.53%	-53.37%	-19.07%	-	-
Horiz. %	37.87%	66.76%	75.68%	36.78%	37.74%	80.93%	100.00%	-
DY	2.13	9.05	3.27	2.86	2.55	7.79	4.49	-11.67%
YoY %	-76.46%	176.76%	14.34%	12.16%	-67.27%	73.50%	-	-
Horiz. %	47.44%	201.56%	72.83%	63.70%	56.79%	173.50%	100.00%	-
P/NAPS	0.76	0.95	1.03	0.78	0.89	1.51	2.68	-18.92%
YoY %	-20.00%	-7.77%	32.05%	-12.36%	-41.06%	-43.66%	-	-
Horiz. %	28.36%	35.45%	38.43%	29.10%	33.21%	56.34%	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