[TGUAN] QoQ 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- 40.61%
YoY- 8.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 155,350 152,271 145,356 143,806 143,783 131,199 124,627 15.77%
PBT 6,413 7,630 6,746 6,328 6,297 8,304 7,187 -7.29%
Tax -229 -238 -1,206 1,540 -856 -630 -840 -57.85%
NP 6,184 7,392 5,540 7,868 5,441 7,674 6,347 -1.71%
-
NP to SH 5,949 7,325 5,546 7,704 5,479 7,674 6,347 -4.21%
-
Tax Rate 3.57% 3.12% 17.88% -24.34% 13.59% 7.59% 11.69% -
Total Cost 149,166 144,879 139,816 135,938 138,342 123,525 118,280 16.67%
-
Net Worth 252,700 255,743 247,307 243,118 234,513 231,588 223,144 8.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 6,314 - - - -
Div Payout % - - - 81.97% - - - -
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 252,700 255,743 247,307 243,118 234,513 231,588 223,144 8.62%
NOSH 105,292 105,244 105,237 105,245 105,163 105,267 105,257 0.02%
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 3.98% 4.85% 3.81% 5.47% 3.78% 5.85% 5.09% -
ROE 2.35% 2.86% 2.24% 3.17% 2.34% 3.31% 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 147.54 144.68 138.12 136.64 136.72 124.63 118.40 15.75%
EPS 5.65 6.96 5.27 7.32 5.21 7.29 6.03 -4.23%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.40 2.43 2.35 2.31 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 38.41 37.65 35.94 35.56 35.55 32.44 30.81 15.78%
EPS 1.47 1.81 1.37 1.90 1.35 1.90 1.57 -4.28%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.6248 0.6323 0.6115 0.6011 0.5798 0.5726 0.5517 8.62%
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 0.87 0.95 1.01 0.84 0.73 0.98 0.86 0.77%
P/EPS 22.65 19.68 26.38 15.71 19.19 16.74 16.92 21.39%
EY 4.41 5.08 3.79 6.37 5.21 5.98 5.91 -17.68%
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 0.90 0.91 0.98 0.98 0.85 0.79 0.89 0.74%
P/EPS 23.54 18.82 25.81 18.31 22.26 13.58 17.41 22.20%
EY 4.25 5.31 3.88 5.46 4.49 7.36 5.74 -18.11%
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