[TGUAN] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -28.6%
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 152,271 145,356 143,806 143,783 131,199 124,627 139,486 6.02%
PBT 7,630 6,746 6,328 6,297 8,304 7,187 8,439 -6.50%
Tax -238 -1,206 1,540 -856 -630 -840 -1,306 -67.89%
NP 7,392 5,540 7,868 5,441 7,674 6,347 7,133 2.40%
-
NP to SH 7,325 5,546 7,704 5,479 7,674 6,347 7,133 1.78%
-
Tax Rate 3.12% 17.88% -24.34% 13.59% 7.59% 11.69% 15.48% -
Total Cost 144,879 139,816 135,938 138,342 123,525 118,280 132,353 6.21%
-
Net Worth 255,743 247,307 243,118 234,513 231,588 223,144 217,777 11.31%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,314 - - - 5,260 -
Div Payout % - - 81.97% - - - 73.75% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 255,743 247,307 243,118 234,513 231,588 223,144 217,777 11.31%
NOSH 105,244 105,237 105,245 105,163 105,267 105,257 105,206 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.85% 3.81% 5.47% 3.78% 5.85% 5.09% 5.11% -
ROE 2.86% 2.24% 3.17% 2.34% 3.31% 2.84% 3.28% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 144.68 138.12 136.64 136.72 124.63 118.40 132.58 6.00%
EPS 6.96 5.27 7.32 5.21 7.29 6.03 6.78 1.76%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.43 2.35 2.31 2.23 2.20 2.12 2.07 11.29%
Adjusted Per Share Value based on latest NOSH - 105,163
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 37.65 35.94 35.56 35.55 32.44 30.81 34.49 6.02%
EPS 1.81 1.37 1.90 1.35 1.90 1.57 1.76 1.88%
DPS 0.00 0.00 1.56 0.00 0.00 0.00 1.30 -
NAPS 0.6323 0.6115 0.6011 0.5798 0.5726 0.5517 0.5385 11.30%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.37 1.39 1.15 1.00 1.22 1.02 0.96 -
P/RPS 0.95 1.01 0.84 0.73 0.98 0.86 0.72 20.31%
P/EPS 19.68 26.38 15.71 19.19 16.74 16.92 14.16 24.56%
EY 5.08 3.79 6.37 5.21 5.98 5.91 7.06 -19.71%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.21 -
P/NAPS 0.56 0.59 0.50 0.45 0.55 0.48 0.46 14.02%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 27/05/11 25/02/11 -
Price 1.31 1.36 1.34 1.16 0.99 1.05 0.92 -
P/RPS 0.91 0.98 0.98 0.85 0.79 0.89 0.69 20.28%
P/EPS 18.82 25.81 18.31 22.26 13.58 17.41 13.57 24.38%
EY 5.31 3.88 5.46 4.49 7.36 5.74 7.37 -19.64%
DY 0.00 0.00 4.48 0.00 0.00 0.00 5.43 -
P/NAPS 0.54 0.58 0.58 0.52 0.45 0.50 0.44 14.64%

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