[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 38.65%
YoY- 36.58%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 452,977 297,627 145,356 540,013 399,609 255,826 124,627 135.84%
PBT 20,789 14,376 6,746 28,057 21,788 15,491 7,187 102.62%
Tax -1,673 -1,444 -1,206 -932 -2,326 -1,470 -840 58.10%
NP 19,116 12,932 5,540 27,125 19,462 14,021 6,347 108.13%
-
NP to SH 18,820 12,871 5,546 27,036 19,500 14,021 6,347 105.98%
-
Tax Rate 8.05% 10.04% 17.88% 3.32% 10.68% 9.49% 11.69% -
Total Cost 433,861 284,695 139,816 512,888 380,147 241,805 118,280 137.28%
-
Net Worth 252,476 255,736 247,307 241,953 234,546 231,404 223,144 8.55%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,311 - - - -
Div Payout % - - - 23.35% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 252,476 255,736 247,307 241,953 234,546 231,404 223,144 8.55%
NOSH 105,198 105,241 105,237 105,197 105,177 105,183 105,257 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.22% 4.35% 3.81% 5.02% 4.87% 5.48% 5.09% -
ROE 7.45% 5.03% 2.24% 11.17% 8.31% 6.06% 2.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 430.59 282.80 138.12 513.33 379.94 243.22 118.40 135.93%
EPS 17.89 12.23 5.27 25.70 18.54 13.33 6.03 106.06%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.40 2.43 2.35 2.30 2.23 2.20 2.12 8.59%
Adjusted Per Share Value based on latest NOSH - 105,245
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 112.00 73.59 35.94 133.52 98.80 63.25 30.81 135.86%
EPS 4.65 3.18 1.37 6.68 4.82 3.47 1.57 105.83%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.6243 0.6323 0.6115 0.5982 0.5799 0.5722 0.5517 8.56%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.37 1.39 1.15 1.00 1.22 1.02 -
P/RPS 0.30 0.48 1.01 0.22 0.26 0.50 0.86 -50.35%
P/EPS 7.15 11.20 26.38 4.47 5.39 9.15 16.92 -43.59%
EY 13.98 8.93 3.79 22.35 18.54 10.93 5.91 77.25%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.59 0.50 0.45 0.55 0.48 6.80%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 27/05/11 -
Price 1.33 1.31 1.36 1.34 1.16 0.99 1.05 -
P/RPS 0.31 0.46 0.98 0.26 0.31 0.41 0.89 -50.39%
P/EPS 7.43 10.71 25.81 5.21 6.26 7.43 17.41 -43.22%
EY 13.45 9.34 3.88 19.18 15.98 13.46 5.74 76.14%
DY 0.00 0.00 0.00 4.48 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.58 0.58 0.52 0.45 0.50 6.54%

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