[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 120.91%
YoY- 42.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 145,356 540,013 399,609 255,826 124,627 488,599 348,948 -44.19%
PBT 6,746 28,057 21,788 15,491 7,187 22,659 14,288 -39.33%
Tax -1,206 -932 -2,326 -1,470 -840 -2,864 -1,060 8.97%
NP 5,540 27,125 19,462 14,021 6,347 19,795 13,228 -43.99%
-
NP to SH 5,546 27,036 19,500 14,021 6,347 19,795 13,228 -43.95%
-
Tax Rate 17.88% 3.32% 10.68% 9.49% 11.69% 12.64% 7.42% -
Total Cost 139,816 512,888 380,147 241,805 118,280 468,804 335,720 -44.20%
-
Net Worth 247,307 241,953 234,546 231,404 223,144 216,763 209,417 11.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 6,311 - - - 5,261 - -
Div Payout % - 23.35% - - - 26.58% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 247,307 241,953 234,546 231,404 223,144 216,763 209,417 11.71%
NOSH 105,237 105,197 105,177 105,183 105,257 105,224 105,234 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.81% 5.02% 4.87% 5.48% 5.09% 4.05% 3.79% -
ROE 2.24% 11.17% 8.31% 6.06% 2.84% 9.13% 6.32% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 138.12 513.33 379.94 243.22 118.40 464.34 331.59 -44.19%
EPS 5.27 25.70 18.54 13.33 6.03 18.82 12.57 -43.95%
DPS 0.00 6.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.35 2.30 2.23 2.20 2.12 2.06 1.99 11.71%
Adjusted Per Share Value based on latest NOSH - 105,267
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 35.94 133.52 98.80 63.25 30.81 120.81 86.28 -44.19%
EPS 1.37 6.68 4.82 3.47 1.57 4.89 3.27 -43.97%
DPS 0.00 1.56 0.00 0.00 0.00 1.30 0.00 -
NAPS 0.6115 0.5982 0.5799 0.5722 0.5517 0.536 0.5178 11.71%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.39 1.15 1.00 1.22 1.02 0.96 1.00 -
P/RPS 1.01 0.22 0.26 0.50 0.86 0.21 0.30 124.46%
P/EPS 26.38 4.47 5.39 9.15 16.92 5.10 7.96 122.12%
EY 3.79 22.35 18.54 10.93 5.91 19.60 12.57 -55.00%
DY 0.00 5.22 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.59 0.50 0.45 0.55 0.48 0.47 0.50 11.65%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 29/02/12 24/11/11 25/08/11 27/05/11 25/02/11 01/12/10 -
Price 1.36 1.34 1.16 0.99 1.05 0.92 0.97 -
P/RPS 0.98 0.26 0.31 0.41 0.89 0.20 0.29 125.02%
P/EPS 25.81 5.21 6.26 7.43 17.41 4.89 7.72 123.42%
EY 3.88 19.18 15.98 13.46 5.74 20.45 12.96 -55.21%
DY 0.00 4.48 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.58 0.58 0.52 0.45 0.50 0.45 0.49 11.88%

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