[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 23.61%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 450,322 456,376 408,778 391,469 380,276 351,996 564,558 -14.02%
PBT 21,476 25,320 18,541 18,217 16,164 9,508 3,815 217.45%
Tax -1,834 -2,916 -3,380 -3,406 -4,182 -3,668 831 -
NP 19,642 22,404 15,161 14,810 11,982 5,840 4,646 162.15%
-
NP to SH 19,642 22,404 15,161 14,810 11,982 5,840 4,646 162.15%
-
Tax Rate 8.54% 11.52% 18.23% 18.70% 25.87% 38.58% -21.78% -
Total Cost 430,680 433,972 393,617 376,658 368,294 346,156 559,912 -16.08%
-
Net Worth 212,402 208,458 204,037 199,859 198,998 196,417 191,355 7.22%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,206 - - - 2,102 -
Div Payout % - - 27.75% - - - 45.26% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 212,402 208,458 204,037 199,859 198,998 196,417 191,355 7.22%
NOSH 105,149 105,281 105,173 105,189 105,289 105,035 105,140 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.36% 4.91% 3.71% 3.78% 3.15% 1.66% 0.82% -
ROE 9.25% 10.75% 7.43% 7.41% 6.02% 2.97% 2.43% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 428.27 433.48 388.67 372.16 361.17 335.12 536.96 -14.03%
EPS 18.68 21.28 14.41 14.08 11.38 5.56 4.42 162.08%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 2.02 1.98 1.94 1.90 1.89 1.87 1.82 7.21%
Adjusted Per Share Value based on latest NOSH - 105,288
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 111.34 112.84 101.07 96.79 94.02 87.03 139.59 -14.02%
EPS 4.86 5.54 3.75 3.66 2.96 1.44 1.15 162.08%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.52 -
NAPS 0.5252 0.5154 0.5045 0.4942 0.492 0.4856 0.4731 7.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.80 0.77 0.82 0.75 0.60 0.75 -
P/RPS 0.20 0.18 0.20 0.22 0.21 0.18 0.14 26.92%
P/EPS 4.55 3.76 5.34 5.82 6.59 10.79 16.97 -58.51%
EY 21.98 26.60 18.72 17.17 15.17 9.27 5.89 141.16%
DY 0.00 0.00 5.19 0.00 0.00 0.00 2.67 -
P/NAPS 0.42 0.40 0.40 0.43 0.40 0.32 0.41 1.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.91 0.78 0.81 0.90 0.78 0.72 0.69 -
P/RPS 0.21 0.18 0.21 0.24 0.22 0.21 0.13 37.79%
P/EPS 4.87 3.67 5.62 6.39 6.85 12.95 15.61 -54.09%
EY 20.53 27.28 17.80 15.64 14.59 7.72 6.40 117.97%
DY 0.00 0.00 4.94 0.00 0.00 0.00 2.90 -
P/NAPS 0.45 0.39 0.42 0.47 0.41 0.39 0.38 11.96%

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