[TGUAN] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.14%
YoY- 527.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 488,434 458,406 438,083 429,155 403,060 405,021 474,359 1.96%
PBT 22,727 18,134 20,165 21,462 17,509 3,537 1,445 524.60%
Tax -2,366 -1,805 -2,126 -3,112 -3,300 504 200 -
NP 20,361 16,329 18,039 18,350 14,209 4,041 1,645 432.63%
-
NP to SH 20,361 16,329 18,039 18,350 14,209 4,041 1,645 432.63%
-
Tax Rate 10.41% 9.95% 10.54% 14.50% 18.85% -14.25% -13.84% -
Total Cost 468,073 442,077 420,044 410,805 388,851 400,980 472,714 -0.65%
-
Net Worth 217,777 209,257 212,578 208,458 202,878 200,047 198,691 6.28%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,260 4,204 4,204 4,204 4,204 2,103 2,103 83.95%
Div Payout % 25.84% 25.75% 23.31% 22.91% 29.59% 52.05% 127.86% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 217,777 209,257 212,578 208,458 202,878 200,047 198,691 6.28%
NOSH 105,206 105,154 105,236 105,281 105,118 105,288 105,127 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.17% 3.56% 4.12% 4.28% 3.53% 1.00% 0.35% -
ROE 9.35% 7.80% 8.49% 8.80% 7.00% 2.02% 0.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 464.26 435.94 416.28 407.62 383.43 384.68 451.22 1.91%
EPS 19.35 15.53 17.14 17.43 13.52 3.84 1.56 433.39%
DPS 5.00 4.00 4.00 4.00 4.00 2.00 2.00 83.89%
NAPS 2.07 1.99 2.02 1.98 1.93 1.90 1.89 6.23%
Adjusted Per Share Value based on latest NOSH - 105,281
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 120.77 113.34 108.32 106.11 99.66 100.14 117.29 1.96%
EPS 5.03 4.04 4.46 4.54 3.51 1.00 0.41 429.50%
DPS 1.30 1.04 1.04 1.04 1.04 0.52 0.52 83.89%
NAPS 0.5385 0.5174 0.5256 0.5154 0.5016 0.4946 0.4913 6.28%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.96 1.00 0.85 0.80 0.77 0.82 0.75 -
P/RPS 0.21 0.23 0.20 0.20 0.20 0.21 0.17 15.08%
P/EPS 4.96 6.44 4.96 4.59 5.70 21.37 47.93 -77.86%
EY 20.16 15.53 20.17 21.79 17.55 4.68 2.09 351.27%
DY 5.21 4.00 4.71 5.00 5.19 2.44 2.67 55.96%
P/NAPS 0.46 0.50 0.42 0.40 0.40 0.43 0.40 9.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 -
Price 0.92 0.97 0.91 0.78 0.81 0.90 0.78 -
P/RPS 0.20 0.22 0.22 0.19 0.21 0.23 0.17 11.41%
P/EPS 4.75 6.25 5.31 4.48 5.99 23.45 49.85 -79.04%
EY 21.04 16.01 18.84 22.35 16.69 4.26 2.01 376.47%
DY 5.43 4.12 4.40 5.13 4.94 2.22 2.56 64.85%
P/NAPS 0.44 0.49 0.45 0.39 0.42 0.47 0.41 4.80%

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