[TGUAN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -28.01%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 178,176 155,350 152,271 145,356 143,806 143,783 131,199 22.52%
PBT 8,539 6,413 7,630 6,746 6,328 6,297 8,304 1.86%
Tax 405 -229 -238 -1,206 1,540 -856 -630 -
NP 8,944 6,184 7,392 5,540 7,868 5,441 7,674 10.69%
-
NP to SH 8,458 5,949 7,325 5,546 7,704 5,479 7,674 6.66%
-
Tax Rate -4.74% 3.57% 3.12% 17.88% -24.34% 13.59% 7.59% -
Total Cost 169,232 149,166 144,879 139,816 135,938 138,342 123,525 23.23%
-
Net Worth 261,945 252,700 255,743 247,307 243,118 234,513 231,588 8.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,363 - - - 6,314 - - -
Div Payout % 87.06% - - - 81.97% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 261,945 252,700 255,743 247,307 243,118 234,513 231,588 8.51%
NOSH 105,199 105,292 105,244 105,237 105,245 105,163 105,267 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.02% 3.98% 4.85% 3.81% 5.47% 3.78% 5.85% -
ROE 3.23% 2.35% 2.86% 2.24% 3.17% 2.34% 3.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 169.37 147.54 144.68 138.12 136.64 136.72 124.63 22.57%
EPS 8.04 5.65 6.96 5.27 7.32 5.21 7.29 6.71%
DPS 7.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.49 2.40 2.43 2.35 2.31 2.23 2.20 8.56%
Adjusted Per Share Value based on latest NOSH - 105,237
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 44.05 38.41 37.65 35.94 35.56 35.55 32.44 22.51%
EPS 2.09 1.47 1.81 1.37 1.90 1.35 1.90 6.52%
DPS 1.82 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.6477 0.6248 0.6323 0.6115 0.6011 0.5798 0.5726 8.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.34 1.28 1.37 1.39 1.15 1.00 1.22 -
P/RPS 0.79 0.87 0.95 1.01 0.84 0.73 0.98 -13.32%
P/EPS 16.67 22.65 19.68 26.38 15.71 19.19 16.74 -0.27%
EY 6.00 4.41 5.08 3.79 6.37 5.21 5.98 0.22%
DY 5.22 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.54 0.53 0.56 0.59 0.50 0.45 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.30 1.33 1.31 1.36 1.34 1.16 0.99 -
P/RPS 0.77 0.90 0.91 0.98 0.98 0.85 0.79 -1.68%
P/EPS 16.17 23.54 18.82 25.81 18.31 22.26 13.58 12.28%
EY 6.18 4.25 5.31 3.88 5.46 4.49 7.36 -10.94%
DY 5.38 0.00 0.00 0.00 4.48 0.00 0.00 -
P/NAPS 0.52 0.55 0.54 0.58 0.58 0.52 0.45 10.07%

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