[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.98%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 603,969 595,254 581,424 540,013 532,812 511,652 498,508 13.60%
PBT 27,718 28,752 26,984 28,057 29,050 30,982 28,748 -2.39%
Tax -2,230 -2,888 -4,824 -932 -3,101 -2,940 -3,360 -23.85%
NP 25,488 25,864 22,160 27,125 25,949 28,042 25,388 0.26%
-
NP to SH 25,093 25,742 22,184 27,036 26,000 28,042 25,388 -0.77%
-
Tax Rate 8.05% 10.04% 17.88% 3.32% 10.67% 9.49% 11.69% -
Total Cost 578,481 569,390 559,264 512,888 506,862 483,610 473,120 14.30%
-
Net Worth 252,476 255,736 247,307 241,953 234,546 231,404 223,144 8.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,311 - - - -
Div Payout % - - - 23.35% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 252,476 255,736 247,307 241,953 234,546 231,404 223,144 8.55%
NOSH 105,198 105,241 105,237 105,197 105,177 105,183 105,257 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.22% 4.35% 3.81% 5.02% 4.87% 5.48% 5.09% -
ROE 9.94% 10.07% 8.97% 11.17% 11.09% 12.12% 11.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 574.12 565.61 552.49 513.33 506.58 486.44 473.61 13.64%
EPS 23.85 24.46 21.08 25.70 24.72 26.66 24.12 -0.74%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.40 2.43 2.35 2.30 2.23 2.20 2.12 8.59%
Adjusted Per Share Value based on latest NOSH - 105,245
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 149.33 147.18 143.76 133.52 131.74 126.51 123.26 13.60%
EPS 6.20 6.36 5.49 6.68 6.43 6.93 6.28 -0.84%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.6243 0.6323 0.6115 0.5982 0.5799 0.5722 0.5517 8.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.37 1.39 1.15 1.00 1.22 1.02 -
P/RPS 0.22 0.24 0.25 0.22 0.20 0.25 0.22 0.00%
P/EPS 5.37 5.60 6.59 4.47 4.05 4.58 4.23 17.19%
EY 18.64 17.85 15.17 22.35 24.72 21.85 23.65 -14.63%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.59 0.50 0.45 0.55 0.48 6.80%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.33 1.31 1.36 1.34 1.16 0.99 1.05 -
P/RPS 0.23 0.23 0.25 0.26 0.23 0.20 0.22 2.99%
P/EPS 5.58 5.36 6.45 5.21 4.69 3.71 4.35 18.00%
EY 17.93 18.67 15.50 19.18 21.31 26.93 22.97 -15.18%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.58 0.58 0.52 0.45 0.50 6.54%

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