[TGUAN] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
01-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.48%
YoY- 304.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 519,099 498,967 488,434 458,406 438,083 429,155 403,060 18.42%
PBT 27,480 23,584 22,727 18,134 20,165 21,462 17,509 35.16%
Tax -2,919 -2,477 -2,366 -1,805 -2,126 -3,112 -3,300 -7.87%
NP 24,561 21,107 20,361 16,329 18,039 18,350 14,209 44.17%
-
NP to SH 24,561 21,107 20,361 16,329 18,039 18,350 14,209 44.17%
-
Tax Rate 10.62% 10.50% 10.41% 9.95% 10.54% 14.50% 18.85% -
Total Cost 494,538 477,860 468,073 442,077 420,044 410,805 388,851 17.43%
-
Net Worth 231,588 223,144 217,777 209,257 212,578 208,458 202,878 9.25%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 5,260 5,260 5,260 4,204 4,204 4,204 4,204 16.16%
Div Payout % 21.42% 24.92% 25.84% 25.75% 23.31% 22.91% 29.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 231,588 223,144 217,777 209,257 212,578 208,458 202,878 9.25%
NOSH 105,267 105,257 105,206 105,154 105,236 105,281 105,118 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.73% 4.23% 4.17% 3.56% 4.12% 4.28% 3.53% -
ROE 10.61% 9.46% 9.35% 7.80% 8.49% 8.80% 7.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 493.12 474.05 464.26 435.94 416.28 407.62 383.43 18.31%
EPS 23.33 20.05 19.35 15.53 17.14 17.43 13.52 44.01%
DPS 5.00 5.00 5.00 4.00 4.00 4.00 4.00 16.08%
NAPS 2.20 2.12 2.07 1.99 2.02 1.98 1.93 9.14%
Adjusted Per Share Value based on latest NOSH - 105,154
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.35 123.37 120.77 113.34 108.32 106.11 99.66 18.42%
EPS 6.07 5.22 5.03 4.04 4.46 4.54 3.51 44.21%
DPS 1.30 1.30 1.30 1.04 1.04 1.04 1.04 16.08%
NAPS 0.5726 0.5517 0.5385 0.5174 0.5256 0.5154 0.5016 9.25%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.22 1.02 0.96 1.00 0.85 0.80 0.77 -
P/RPS 0.25 0.22 0.21 0.23 0.20 0.20 0.20 16.08%
P/EPS 5.23 5.09 4.96 6.44 4.96 4.59 5.70 -5.59%
EY 19.12 19.66 20.16 15.53 20.17 21.79 17.55 5.89%
DY 4.10 4.90 5.21 4.00 4.71 5.00 5.19 -14.58%
P/NAPS 0.55 0.48 0.46 0.50 0.42 0.40 0.40 23.72%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 -
Price 0.99 1.05 0.92 0.97 0.91 0.78 0.81 -
P/RPS 0.20 0.22 0.20 0.22 0.22 0.19 0.21 -3.20%
P/EPS 4.24 5.24 4.75 6.25 5.31 4.48 5.99 -20.62%
EY 23.57 19.10 21.04 16.01 18.84 22.35 16.69 25.95%
DY 5.05 4.76 5.43 4.12 4.40 5.13 4.94 1.48%
P/NAPS 0.45 0.50 0.44 0.49 0.45 0.39 0.42 4.72%

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