[TGUAN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 1.8%
YoY- -0.41%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 681,078 654,405 631,153 596,783 585,216 564,144 543,415 16.26%
PBT 28,954 30,005 29,328 27,117 27,001 27,675 28,116 1.97%
Tax -2,683 -1,896 -1,268 -133 -760 -1,152 -786 126.87%
NP 26,271 28,109 28,060 26,984 26,241 26,523 27,330 -2.60%
-
NP to SH 25,203 27,217 27,278 26,524 26,054 26,403 27,204 -4.97%
-
Tax Rate 9.27% 6.32% 4.32% 0.49% 2.81% 4.16% 2.80% -
Total Cost 654,807 626,296 603,093 569,799 558,975 537,621 516,085 17.21%
-
Net Worth 275,540 268,459 261,945 252,700 255,743 247,307 243,118 8.71%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,363 7,363 7,363 6,314 6,314 6,314 6,314 10.80%
Div Payout % 29.22% 27.06% 27.00% 23.81% 24.24% 23.92% 23.21% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 275,540 268,459 261,945 252,700 255,743 247,307 243,118 8.71%
NOSH 105,168 105,278 105,199 105,292 105,244 105,237 105,245 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.86% 4.30% 4.45% 4.52% 4.48% 4.70% 5.03% -
ROE 9.15% 10.14% 10.41% 10.50% 10.19% 10.68% 11.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 647.61 621.60 599.96 566.79 556.06 536.07 516.33 16.31%
EPS 23.96 25.85 25.93 25.19 24.76 25.09 25.85 -4.94%
DPS 7.00 7.00 7.00 6.00 6.00 6.00 6.00 10.83%
NAPS 2.62 2.55 2.49 2.40 2.43 2.35 2.31 8.76%
Adjusted Per Share Value based on latest NOSH - 105,292
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 168.40 161.80 156.05 147.56 144.70 139.49 134.36 16.26%
EPS 6.23 6.73 6.74 6.56 6.44 6.53 6.73 -5.02%
DPS 1.82 1.82 1.82 1.56 1.56 1.56 1.56 10.83%
NAPS 0.6813 0.6638 0.6477 0.6248 0.6323 0.6115 0.6011 8.71%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.39 1.34 1.28 1.37 1.39 1.15 -
P/RPS 0.25 0.22 0.22 0.23 0.25 0.26 0.22 8.90%
P/EPS 6.84 5.38 5.17 5.08 5.53 5.54 4.45 33.22%
EY 14.61 18.60 19.35 19.68 18.07 18.05 22.48 -24.98%
DY 4.27 5.04 5.22 4.69 4.38 4.32 5.22 -12.54%
P/NAPS 0.63 0.55 0.54 0.53 0.56 0.59 0.50 16.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 -
Price 1.59 1.79 1.30 1.33 1.31 1.36 1.34 -
P/RPS 0.25 0.29 0.22 0.23 0.24 0.25 0.26 -2.58%
P/EPS 6.63 6.92 5.01 5.28 5.29 5.42 5.18 17.90%
EY 15.07 14.44 19.95 18.94 18.90 18.45 19.29 -15.18%
DY 4.40 3.91 5.38 4.51 4.58 4.41 4.48 -1.19%
P/NAPS 0.61 0.70 0.52 0.55 0.54 0.58 0.58 3.42%

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