[TGUAN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.78%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 178,944 168,608 178,176 155,350 152,271 145,356 143,806 15.70%
PBT 6,579 7,423 8,539 6,413 7,630 6,746 6,328 2.62%
Tax -1,025 -1,834 405 -229 -238 -1,206 1,540 -
NP 5,554 5,589 8,944 6,184 7,392 5,540 7,868 -20.73%
-
NP to SH 5,311 5,485 8,458 5,949 7,325 5,546 7,704 -21.97%
-
Tax Rate 15.58% 24.71% -4.74% 3.57% 3.12% 17.88% -24.34% -
Total Cost 173,390 163,019 169,232 149,166 144,879 139,816 135,938 17.63%
-
Net Worth 275,540 268,459 261,945 252,700 255,743 247,307 243,118 8.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,363 - - - 6,314 -
Div Payout % - - 87.06% - - - 81.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 275,540 268,459 261,945 252,700 255,743 247,307 243,118 8.71%
NOSH 105,168 105,278 105,199 105,292 105,244 105,237 105,245 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.10% 3.31% 5.02% 3.98% 4.85% 3.81% 5.47% -
ROE 1.93% 2.04% 3.23% 2.35% 2.86% 2.24% 3.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 170.15 160.15 169.37 147.54 144.68 138.12 136.64 15.76%
EPS 5.05 5.21 8.04 5.65 6.96 5.27 7.32 -21.94%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 2.62 2.55 2.49 2.40 2.43 2.35 2.31 8.76%
Adjusted Per Share Value based on latest NOSH - 105,292
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.24 41.69 44.05 38.41 37.65 35.94 35.56 15.68%
EPS 1.31 1.36 2.09 1.47 1.81 1.37 1.90 -21.97%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 1.56 -
NAPS 0.6813 0.6638 0.6477 0.6248 0.6323 0.6115 0.6011 8.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.39 1.34 1.28 1.37 1.39 1.15 -
P/RPS 0.96 0.87 0.79 0.87 0.95 1.01 0.84 9.31%
P/EPS 32.48 26.68 16.67 22.65 19.68 26.38 15.71 62.36%
EY 3.08 3.75 6.00 4.41 5.08 3.79 6.37 -38.42%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.22 -
P/NAPS 0.63 0.55 0.54 0.53 0.56 0.59 0.50 16.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 -
Price 1.59 1.79 1.30 1.33 1.31 1.36 1.34 -
P/RPS 0.93 1.12 0.77 0.90 0.91 0.98 0.98 -3.43%
P/EPS 31.49 34.36 16.17 23.54 18.82 25.81 18.31 43.59%
EY 3.18 2.91 6.18 4.25 5.31 3.88 5.46 -30.28%
DY 0.00 0.00 5.38 0.00 0.00 0.00 4.48 -
P/NAPS 0.61 0.70 0.52 0.55 0.54 0.58 0.58 3.42%

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