[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -17.95%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 631,193 603,969 595,254 581,424 540,013 532,812 511,652 14.95%
PBT 29,298 27,718 28,752 26,984 28,057 29,050 30,982 -3.64%
Tax -1,300 -2,230 -2,888 -4,824 -932 -3,101 -2,940 -41.81%
NP 27,998 25,488 25,864 22,160 27,125 25,949 28,042 -0.10%
-
NP to SH 27,216 25,093 25,742 22,184 27,036 26,000 28,042 -1.96%
-
Tax Rate 4.44% 8.05% 10.04% 17.88% 3.32% 10.67% 9.49% -
Total Cost 603,195 578,481 569,390 559,264 512,888 506,862 483,610 15.79%
-
Net Worth 261,944 252,476 255,736 247,307 241,953 234,546 231,404 8.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,363 - - - 6,311 - - -
Div Payout % 27.06% - - - 23.35% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 261,944 252,476 255,736 247,307 241,953 234,546 231,404 8.57%
NOSH 105,198 105,198 105,241 105,237 105,197 105,177 105,183 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.44% 4.22% 4.35% 3.81% 5.02% 4.87% 5.48% -
ROE 10.39% 9.94% 10.07% 8.97% 11.17% 11.09% 12.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 600.00 574.12 565.61 552.49 513.33 506.58 486.44 14.94%
EPS 25.87 23.85 24.46 21.08 25.70 24.72 26.66 -1.97%
DPS 7.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.49 2.40 2.43 2.35 2.30 2.23 2.20 8.56%
Adjusted Per Share Value based on latest NOSH - 105,237
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 156.06 149.33 147.18 143.76 133.52 131.74 126.51 14.94%
EPS 6.73 6.20 6.36 5.49 6.68 6.43 6.93 -1.92%
DPS 1.82 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.6477 0.6243 0.6323 0.6115 0.5982 0.5799 0.5722 8.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.34 1.28 1.37 1.39 1.15 1.00 1.22 -
P/RPS 0.22 0.22 0.24 0.25 0.22 0.20 0.25 -8.13%
P/EPS 5.18 5.37 5.60 6.59 4.47 4.05 4.58 8.51%
EY 19.31 18.64 17.85 15.17 22.35 24.72 21.85 -7.87%
DY 5.22 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.54 0.53 0.56 0.59 0.50 0.45 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.30 1.33 1.31 1.36 1.34 1.16 0.99 -
P/RPS 0.22 0.23 0.23 0.25 0.26 0.23 0.20 6.52%
P/EPS 5.02 5.58 5.36 6.45 5.21 4.69 3.71 22.22%
EY 19.90 17.93 18.67 15.50 19.18 21.31 26.93 -18.18%
DY 5.38 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.58 0.58 0.52 0.45 10.07%

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