[TGUAN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 2.84%
YoY- 0.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 713,851 681,078 654,405 631,153 596,783 585,216 564,144 16.97%
PBT 36,035 28,954 30,005 29,328 27,117 27,001 27,675 19.22%
Tax -4,586 -2,683 -1,896 -1,268 -133 -760 -1,152 150.97%
NP 31,449 26,271 28,109 28,060 26,984 26,241 26,523 12.01%
-
NP to SH 30,312 25,203 27,217 27,278 26,524 26,054 26,403 9.63%
-
Tax Rate 12.73% 9.27% 6.32% 4.32% 0.49% 2.81% 4.16% -
Total Cost 682,402 654,807 626,296 603,093 569,799 558,975 537,621 17.21%
-
Net Worth 281,973 275,540 268,459 261,945 252,700 255,743 247,307 9.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 7,363 7,363 7,363 7,363 6,314 6,314 6,314 10.77%
Div Payout % 24.29% 29.22% 27.06% 27.00% 23.81% 24.24% 23.92% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 281,973 275,540 268,459 261,945 252,700 255,743 247,307 9.13%
NOSH 105,214 105,168 105,278 105,199 105,292 105,244 105,237 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.41% 3.86% 4.30% 4.45% 4.52% 4.48% 4.70% -
ROE 10.75% 9.15% 10.14% 10.41% 10.50% 10.19% 10.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 678.47 647.61 621.60 599.96 566.79 556.06 536.07 16.98%
EPS 28.81 23.96 25.85 25.93 25.19 24.76 25.09 9.64%
DPS 7.00 7.00 7.00 7.00 6.00 6.00 6.00 10.81%
NAPS 2.68 2.62 2.55 2.49 2.40 2.43 2.35 9.14%
Adjusted Per Share Value based on latest NOSH - 105,199
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.50 168.40 161.80 156.05 147.56 144.70 139.49 16.96%
EPS 7.49 6.23 6.73 6.74 6.56 6.44 6.53 9.56%
DPS 1.82 1.82 1.82 1.82 1.56 1.56 1.56 10.81%
NAPS 0.6972 0.6813 0.6638 0.6477 0.6248 0.6323 0.6115 9.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.53 1.64 1.39 1.34 1.28 1.37 1.39 -
P/RPS 0.23 0.25 0.22 0.22 0.23 0.25 0.26 -7.84%
P/EPS 5.31 6.84 5.38 5.17 5.08 5.53 5.54 -2.78%
EY 18.83 14.61 18.60 19.35 19.68 18.07 18.05 2.85%
DY 4.58 4.27 5.04 5.22 4.69 4.38 4.32 3.96%
P/NAPS 0.57 0.63 0.55 0.54 0.53 0.56 0.59 -2.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 -
Price 1.66 1.59 1.79 1.30 1.33 1.31 1.36 -
P/RPS 0.24 0.25 0.29 0.22 0.23 0.24 0.25 -2.68%
P/EPS 5.76 6.63 6.92 5.01 5.28 5.29 5.42 4.13%
EY 17.36 15.07 14.44 19.95 18.94 18.90 18.45 -3.97%
DY 4.22 4.40 3.91 5.38 4.51 4.58 4.41 -2.89%
P/NAPS 0.62 0.61 0.70 0.52 0.55 0.54 0.58 4.54%

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