[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 75.34%
YoY- 63.93%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 124,627 488,599 348,948 225,161 114,094 408,778 293,602 -43.54%
PBT 7,187 22,659 14,288 10,738 6,330 18,541 13,663 -34.86%
Tax -840 -2,864 -1,060 -917 -729 -3,380 -2,555 -52.39%
NP 6,347 19,795 13,228 9,821 5,601 15,161 11,108 -31.16%
-
NP to SH 6,347 19,795 13,228 9,821 5,601 15,161 11,108 -31.16%
-
Tax Rate 11.69% 12.64% 7.42% 8.54% 11.52% 18.23% 18.70% -
Total Cost 118,280 468,804 335,720 215,340 108,493 393,617 282,494 -44.06%
-
Net Worth 223,144 216,763 209,417 212,402 208,458 204,037 199,859 7.63%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,261 - - - 4,206 - -
Div Payout % - 26.58% - - - 27.75% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 223,144 216,763 209,417 212,402 208,458 204,037 199,859 7.63%
NOSH 105,257 105,224 105,234 105,149 105,281 105,173 105,189 0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.09% 4.05% 3.79% 4.36% 4.91% 3.71% 3.78% -
ROE 2.84% 9.13% 6.32% 4.62% 2.69% 7.43% 5.56% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 118.40 464.34 331.59 214.13 108.37 388.67 279.12 -43.57%
EPS 6.03 18.82 12.57 9.34 5.32 14.41 10.56 -31.19%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.12 2.06 1.99 2.02 1.98 1.94 1.90 7.58%
Adjusted Per Share Value based on latest NOSH - 105,236
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.81 120.81 86.28 55.67 28.21 101.07 72.59 -43.55%
EPS 1.57 4.89 3.27 2.43 1.38 3.75 2.75 -31.20%
DPS 0.00 1.30 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.5517 0.536 0.5178 0.5252 0.5154 0.5045 0.4942 7.62%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.02 0.96 1.00 0.85 0.80 0.77 0.82 -
P/RPS 0.86 0.21 0.30 0.40 0.74 0.20 0.29 106.54%
P/EPS 16.92 5.10 7.96 9.10 15.04 5.34 7.77 68.08%
EY 5.91 19.60 12.57 10.99 6.65 18.72 12.88 -40.53%
DY 0.00 5.21 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.48 0.47 0.50 0.42 0.40 0.40 0.43 7.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 -
Price 1.05 0.92 0.97 0.91 0.78 0.81 0.90 -
P/RPS 0.89 0.20 0.29 0.42 0.72 0.21 0.32 97.89%
P/EPS 17.41 4.89 7.72 9.74 14.66 5.62 8.52 61.09%
EY 5.74 20.45 12.96 10.26 6.82 17.80 11.73 -37.92%
DY 0.00 5.43 0.00 0.00 0.00 4.94 0.00 -
P/NAPS 0.50 0.45 0.49 0.45 0.39 0.42 0.47 4.21%

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