[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -67.94%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 540,013 399,609 255,826 124,627 488,599 348,948 225,161 78.88%
PBT 28,057 21,788 15,491 7,187 22,659 14,288 10,738 89.37%
Tax -932 -2,326 -1,470 -840 -2,864 -1,060 -917 1.08%
NP 27,125 19,462 14,021 6,347 19,795 13,228 9,821 96.48%
-
NP to SH 27,036 19,500 14,021 6,347 19,795 13,228 9,821 96.06%
-
Tax Rate 3.32% 10.68% 9.49% 11.69% 12.64% 7.42% 8.54% -
Total Cost 512,888 380,147 241,805 118,280 468,804 335,720 215,340 78.06%
-
Net Worth 241,953 234,546 231,404 223,144 216,763 209,417 212,402 9.04%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,311 - - - 5,261 - - -
Div Payout % 23.35% - - - 26.58% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 241,953 234,546 231,404 223,144 216,763 209,417 212,402 9.04%
NOSH 105,197 105,177 105,183 105,257 105,224 105,234 105,149 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.02% 4.87% 5.48% 5.09% 4.05% 3.79% 4.36% -
ROE 11.17% 8.31% 6.06% 2.84% 9.13% 6.32% 4.62% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 513.33 379.94 243.22 118.40 464.34 331.59 214.13 78.83%
EPS 25.70 18.54 13.33 6.03 18.82 12.57 9.34 96.00%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.30 2.23 2.20 2.12 2.06 1.99 2.02 9.01%
Adjusted Per Share Value based on latest NOSH - 105,257
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 133.52 98.80 63.25 30.81 120.81 86.28 55.67 78.89%
EPS 6.68 4.82 3.47 1.57 4.89 3.27 2.43 95.87%
DPS 1.56 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.5982 0.5799 0.5722 0.5517 0.536 0.5178 0.5252 9.03%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.15 1.00 1.22 1.02 0.96 1.00 0.85 -
P/RPS 0.22 0.26 0.50 0.86 0.21 0.30 0.40 -32.79%
P/EPS 4.47 5.39 9.15 16.92 5.10 7.96 9.10 -37.66%
EY 22.35 18.54 10.93 5.91 19.60 12.57 10.99 60.30%
DY 5.22 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.50 0.45 0.55 0.48 0.47 0.50 0.42 12.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 27/05/11 25/02/11 01/12/10 26/08/10 -
Price 1.34 1.16 0.99 1.05 0.92 0.97 0.91 -
P/RPS 0.26 0.31 0.41 0.89 0.20 0.29 0.42 -27.30%
P/EPS 5.21 6.26 7.43 17.41 4.89 7.72 9.74 -34.02%
EY 19.18 15.98 13.46 5.74 20.45 12.96 10.26 51.57%
DY 4.48 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.58 0.52 0.45 0.50 0.45 0.49 0.45 18.37%

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