[TGUAN] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 80.62%
YoY- 283.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 139,486 123,787 111,067 114,094 109,458 103,464 102,139 23.02%
PBT 8,439 3,550 4,408 6,330 3,846 5,581 5,705 29.73%
Tax -1,306 -143 -188 -729 -745 -464 -1,174 7.34%
NP 7,133 3,407 4,220 5,601 3,101 5,117 4,531 35.21%
-
NP to SH 7,133 3,407 4,220 5,601 3,101 5,117 4,531 35.21%
-
Tax Rate 15.48% 4.03% 4.26% 11.52% 19.37% 8.31% 20.58% -
Total Cost 132,353 120,380 106,847 108,493 106,357 98,347 97,608 22.44%
-
Net Worth 217,777 209,257 212,578 208,458 202,878 200,047 198,691 6.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,260 - - - 4,204 - - -
Div Payout % 73.75% - - - 135.59% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 217,777 209,257 212,578 208,458 202,878 200,047 198,691 6.28%
NOSH 105,206 105,154 105,236 105,281 105,118 105,288 105,127 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.11% 2.75% 3.80% 4.91% 2.83% 4.95% 4.44% -
ROE 3.28% 1.63% 1.99% 2.69% 1.53% 2.56% 2.28% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 132.58 117.72 105.54 108.37 104.13 98.27 97.16 22.95%
EPS 6.78 3.24 4.01 5.32 2.95 4.86 4.31 35.14%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.07 1.99 2.02 1.98 1.93 1.90 1.89 6.23%
Adjusted Per Share Value based on latest NOSH - 105,281
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 34.49 30.61 27.46 28.21 27.06 25.58 25.25 23.03%
EPS 1.76 0.84 1.04 1.38 0.77 1.27 1.12 35.05%
DPS 1.30 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.5385 0.5174 0.5256 0.5154 0.5016 0.4946 0.4913 6.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.96 1.00 0.85 0.80 0.77 0.82 0.75 -
P/RPS 0.72 0.85 0.81 0.74 0.74 0.83 0.77 -4.36%
P/EPS 14.16 30.86 21.20 15.04 26.10 16.87 17.40 -12.80%
EY 7.06 3.24 4.72 6.65 3.83 5.93 5.75 14.62%
DY 5.21 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.46 0.50 0.42 0.40 0.40 0.43 0.40 9.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 -
Price 0.92 0.97 0.91 0.78 0.81 0.90 0.78 -
P/RPS 0.69 0.82 0.86 0.72 0.78 0.92 0.80 -9.36%
P/EPS 13.57 29.94 22.69 14.66 27.46 18.52 18.10 -17.42%
EY 7.37 3.34 4.41 6.82 3.64 5.40 5.53 21.04%
DY 5.43 0.00 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 0.44 0.49 0.45 0.39 0.42 0.47 0.41 4.80%

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