[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 105.17%
YoY- -32.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 456,376 408,778 391,469 380,276 351,996 564,558 604,220 -17.07%
PBT 25,320 18,541 18,217 16,164 9,508 3,815 18,554 23.05%
Tax -2,916 -3,380 -3,406 -4,182 -3,668 831 -3,132 -4.65%
NP 22,404 15,161 14,810 11,982 5,840 4,646 15,422 28.29%
-
NP to SH 22,404 15,161 14,810 11,982 5,840 4,646 15,422 28.29%
-
Tax Rate 11.52% 18.23% 18.70% 25.87% 38.58% -21.78% 16.88% -
Total Cost 433,972 393,617 376,658 368,294 346,156 559,912 588,797 -18.42%
-
Net Worth 208,458 204,037 199,859 198,998 196,417 191,355 197,870 3.53%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,206 - - - 2,102 - -
Div Payout % - 27.75% - - - 45.26% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 208,458 204,037 199,859 198,998 196,417 191,355 197,870 3.53%
NOSH 105,281 105,173 105,189 105,289 105,035 105,140 105,250 0.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.91% 3.71% 3.78% 3.15% 1.66% 0.82% 2.55% -
ROE 10.75% 7.43% 7.41% 6.02% 2.97% 2.43% 7.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 433.48 388.67 372.16 361.17 335.12 536.96 574.08 -17.09%
EPS 21.28 14.41 14.08 11.38 5.56 4.42 14.65 28.28%
DPS 0.00 4.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.98 1.94 1.90 1.89 1.87 1.82 1.88 3.51%
Adjusted Per Share Value based on latest NOSH - 105,127
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.84 101.07 96.79 94.02 87.03 139.59 149.39 -17.07%
EPS 5.54 3.75 3.66 2.96 1.44 1.15 3.81 28.37%
DPS 0.00 1.04 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.5154 0.5045 0.4942 0.492 0.4856 0.4731 0.4892 3.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.77 0.82 0.75 0.60 0.75 0.88 -
P/RPS 0.18 0.20 0.22 0.21 0.18 0.14 0.15 12.93%
P/EPS 3.76 5.34 5.82 6.59 10.79 16.97 6.01 -26.87%
EY 26.60 18.72 17.17 15.17 9.27 5.89 16.65 36.70%
DY 0.00 5.19 0.00 0.00 0.00 2.67 0.00 -
P/NAPS 0.40 0.40 0.43 0.40 0.32 0.41 0.47 -10.20%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 20/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.78 0.81 0.90 0.78 0.72 0.69 0.82 -
P/RPS 0.18 0.21 0.24 0.22 0.21 0.13 0.14 18.25%
P/EPS 3.67 5.62 6.39 6.85 12.95 15.61 5.60 -24.57%
EY 27.28 17.80 15.64 14.59 7.72 6.40 17.87 32.61%
DY 0.00 4.94 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.39 0.42 0.47 0.41 0.39 0.38 0.44 -7.73%

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
Post a Comment