[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.25%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 540,013 532,812 511,652 498,508 488,599 465,264 450,322 12.83%
PBT 28,057 29,050 30,982 28,748 22,659 19,050 21,476 19.44%
Tax -932 -3,101 -2,940 -3,360 -2,864 -1,413 -1,834 -36.24%
NP 27,125 25,949 28,042 25,388 19,795 17,637 19,642 23.93%
-
NP to SH 27,036 26,000 28,042 25,388 19,795 17,637 19,642 23.66%
-
Tax Rate 3.32% 10.67% 9.49% 11.69% 12.64% 7.42% 8.54% -
Total Cost 512,888 506,862 483,610 473,120 468,804 447,626 430,680 12.31%
-
Net Worth 241,953 234,546 231,404 223,144 216,763 209,417 212,402 9.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,311 - - - 5,261 - - -
Div Payout % 23.35% - - - 26.58% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 241,953 234,546 231,404 223,144 216,763 209,417 212,402 9.04%
NOSH 105,197 105,177 105,183 105,257 105,224 105,234 105,149 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.02% 4.87% 5.48% 5.09% 4.05% 3.79% 4.36% -
ROE 11.17% 11.09% 12.12% 11.38% 9.13% 8.42% 9.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 513.33 506.58 486.44 473.61 464.34 442.12 428.27 12.80%
EPS 25.70 24.72 26.66 24.12 18.82 16.76 18.68 23.62%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.30 2.23 2.20 2.12 2.06 1.99 2.02 9.01%
Adjusted Per Share Value based on latest NOSH - 105,257
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 133.52 131.74 126.51 123.26 120.81 115.04 111.34 12.83%
EPS 6.68 6.43 6.93 6.28 4.89 4.36 4.86 23.54%
DPS 1.56 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.5982 0.5799 0.5722 0.5517 0.536 0.5178 0.5252 9.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.15 1.00 1.22 1.02 0.96 1.00 0.85 -
P/RPS 0.22 0.20 0.25 0.22 0.21 0.23 0.20 6.54%
P/EPS 4.47 4.05 4.58 4.23 5.10 5.97 4.55 -1.17%
EY 22.35 24.72 21.85 23.65 19.60 16.76 21.98 1.11%
DY 5.22 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.50 0.45 0.55 0.48 0.47 0.50 0.42 12.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 27/05/11 25/02/11 01/12/10 26/08/10 -
Price 1.34 1.16 0.99 1.05 0.92 0.97 0.91 -
P/RPS 0.26 0.23 0.20 0.22 0.20 0.22 0.21 15.25%
P/EPS 5.21 4.69 3.71 4.35 4.89 5.79 4.87 4.58%
EY 19.18 21.31 26.93 22.97 20.45 17.28 20.53 -4.42%
DY 4.48 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.58 0.52 0.45 0.50 0.45 0.49 0.45 18.37%

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