[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 36.49%
YoY- 226.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 348,948 225,161 114,094 408,778 293,602 190,138 87,999 150.31%
PBT 14,288 10,738 6,330 18,541 13,663 8,082 2,377 230.23%
Tax -1,060 -917 -729 -3,380 -2,555 -2,091 -917 10.13%
NP 13,228 9,821 5,601 15,161 11,108 5,991 1,460 334.02%
-
NP to SH 13,228 9,821 5,601 15,161 11,108 5,991 1,460 334.02%
-
Tax Rate 7.42% 8.54% 11.52% 18.23% 18.70% 25.87% 38.58% -
Total Cost 335,720 215,340 108,493 393,617 282,494 184,147 86,539 146.69%
-
Net Worth 209,417 212,402 208,458 204,037 199,859 198,998 196,417 4.36%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 4,206 - - - -
Div Payout % - - - 27.75% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,417 212,402 208,458 204,037 199,859 198,998 196,417 4.36%
NOSH 105,234 105,149 105,281 105,173 105,189 105,289 105,035 0.12%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.79% 4.36% 4.91% 3.71% 3.78% 3.15% 1.66% -
ROE 6.32% 4.62% 2.69% 7.43% 5.56% 3.01% 0.74% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 331.59 214.13 108.37 388.67 279.12 180.59 83.78 150.00%
EPS 12.57 9.34 5.32 14.41 10.56 5.69 1.39 333.47%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.99 2.02 1.98 1.94 1.90 1.89 1.87 4.22%
Adjusted Per Share Value based on latest NOSH - 105,118
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 86.28 55.67 28.21 101.07 72.59 47.01 21.76 150.30%
EPS 3.27 2.43 1.38 3.75 2.75 1.48 0.36 334.75%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.5178 0.5252 0.5154 0.5045 0.4942 0.492 0.4856 4.36%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.85 0.80 0.77 0.82 0.75 0.60 -
P/RPS 0.30 0.40 0.74 0.20 0.29 0.42 0.72 -44.18%
P/EPS 7.96 9.10 15.04 5.34 7.77 13.18 43.17 -67.57%
EY 12.57 10.99 6.65 18.72 12.88 7.59 2.32 208.16%
DY 0.00 0.00 0.00 5.19 0.00 0.00 0.00 -
P/NAPS 0.50 0.42 0.40 0.40 0.43 0.40 0.32 34.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 28/05/09 -
Price 0.97 0.91 0.78 0.81 0.90 0.78 0.72 -
P/RPS 0.29 0.42 0.72 0.21 0.32 0.43 0.86 -51.52%
P/EPS 7.72 9.74 14.66 5.62 8.52 13.71 51.80 -71.85%
EY 12.96 10.26 6.82 17.80 11.73 7.29 1.93 255.51%
DY 0.00 0.00 0.00 4.94 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.39 0.42 0.47 0.41 0.39 16.41%

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