[TGUAN] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.69%
YoY- 996.6%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 498,967 488,434 458,406 438,083 429,155 403,060 405,021 14.93%
PBT 23,584 22,727 18,134 20,165 21,462 17,509 3,537 254.66%
Tax -2,477 -2,366 -1,805 -2,126 -3,112 -3,300 504 -
NP 21,107 20,361 16,329 18,039 18,350 14,209 4,041 201.34%
-
NP to SH 21,107 20,361 16,329 18,039 18,350 14,209 4,041 201.34%
-
Tax Rate 10.50% 10.41% 9.95% 10.54% 14.50% 18.85% -14.25% -
Total Cost 477,860 468,073 442,077 420,044 410,805 388,851 400,980 12.41%
-
Net Worth 223,144 217,777 209,257 212,578 208,458 202,878 200,047 7.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,260 5,260 4,204 4,204 4,204 4,204 2,103 84.36%
Div Payout % 24.92% 25.84% 25.75% 23.31% 22.91% 29.59% 52.05% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 223,144 217,777 209,257 212,578 208,458 202,878 200,047 7.56%
NOSH 105,257 105,206 105,154 105,236 105,281 105,118 105,288 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.23% 4.17% 3.56% 4.12% 4.28% 3.53% 1.00% -
ROE 9.46% 9.35% 7.80% 8.49% 8.80% 7.00% 2.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 474.05 464.26 435.94 416.28 407.62 383.43 384.68 14.95%
EPS 20.05 19.35 15.53 17.14 17.43 13.52 3.84 201.27%
DPS 5.00 5.00 4.00 4.00 4.00 4.00 2.00 84.30%
NAPS 2.12 2.07 1.99 2.02 1.98 1.93 1.90 7.58%
Adjusted Per Share Value based on latest NOSH - 105,236
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 123.37 120.77 113.34 108.32 106.11 99.66 100.14 14.93%
EPS 5.22 5.03 4.04 4.46 4.54 3.51 1.00 201.22%
DPS 1.30 1.30 1.04 1.04 1.04 1.04 0.52 84.30%
NAPS 0.5517 0.5385 0.5174 0.5256 0.5154 0.5016 0.4946 7.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.02 0.96 1.00 0.85 0.80 0.77 0.82 -
P/RPS 0.22 0.21 0.23 0.20 0.20 0.20 0.21 3.15%
P/EPS 5.09 4.96 6.44 4.96 4.59 5.70 21.37 -61.60%
EY 19.66 20.16 15.53 20.17 21.79 17.55 4.68 160.57%
DY 4.90 5.21 4.00 4.71 5.00 5.19 2.44 59.24%
P/NAPS 0.48 0.46 0.50 0.42 0.40 0.40 0.43 7.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 -
Price 1.05 0.92 0.97 0.91 0.78 0.81 0.90 -
P/RPS 0.22 0.20 0.22 0.22 0.19 0.21 0.23 -2.92%
P/EPS 5.24 4.75 6.25 5.31 4.48 5.99 23.45 -63.21%
EY 19.10 21.04 16.01 18.84 22.35 16.69 4.26 172.15%
DY 4.76 5.43 4.12 4.40 5.13 4.94 2.22 66.35%
P/NAPS 0.50 0.44 0.49 0.45 0.39 0.42 0.47 4.21%

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