[TGUAN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.94%
YoY- 25.09%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 631,153 596,783 585,216 564,144 543,415 539,095 519,099 13.84%
PBT 29,328 27,117 27,001 27,675 28,116 30,227 27,480 4.41%
Tax -1,268 -133 -760 -1,152 -786 -3,632 -2,919 -42.49%
NP 28,060 26,984 26,241 26,523 27,330 26,595 24,561 9.24%
-
NP to SH 27,278 26,524 26,054 26,403 27,204 26,633 24,561 7.21%
-
Tax Rate 4.32% 0.49% 2.81% 4.16% 2.80% 12.02% 10.62% -
Total Cost 603,093 569,799 558,975 537,621 516,085 512,500 494,538 14.07%
-
Net Worth 261,945 252,700 255,743 247,307 243,118 234,513 231,588 8.51%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 7,363 6,314 6,314 6,314 6,314 5,260 5,260 25.00%
Div Payout % 27.00% 23.81% 24.24% 23.92% 23.21% 19.75% 21.42% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 261,945 252,700 255,743 247,307 243,118 234,513 231,588 8.51%
NOSH 105,199 105,292 105,244 105,237 105,245 105,163 105,267 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.45% 4.52% 4.48% 4.70% 5.03% 4.93% 4.73% -
ROE 10.41% 10.50% 10.19% 10.68% 11.19% 11.36% 10.61% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 599.96 566.79 556.06 536.07 516.33 512.63 493.12 13.89%
EPS 25.93 25.19 24.76 25.09 25.85 25.33 23.33 7.26%
DPS 7.00 6.00 6.00 6.00 6.00 5.00 5.00 25.01%
NAPS 2.49 2.40 2.43 2.35 2.31 2.23 2.20 8.56%
Adjusted Per Share Value based on latest NOSH - 105,237
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 156.05 147.56 144.70 139.49 134.36 133.29 128.35 13.84%
EPS 6.74 6.56 6.44 6.53 6.73 6.59 6.07 7.19%
DPS 1.82 1.56 1.56 1.56 1.56 1.30 1.30 25.01%
NAPS 0.6477 0.6248 0.6323 0.6115 0.6011 0.5798 0.5726 8.52%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.34 1.28 1.37 1.39 1.15 1.00 1.22 -
P/RPS 0.22 0.23 0.25 0.26 0.22 0.20 0.25 -8.13%
P/EPS 5.17 5.08 5.53 5.54 4.45 3.95 5.23 -0.76%
EY 19.35 19.68 18.07 18.05 22.48 25.33 19.12 0.79%
DY 5.22 4.69 4.38 4.32 5.22 5.00 4.10 17.38%
P/NAPS 0.54 0.53 0.56 0.59 0.50 0.45 0.55 -1.21%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 -
Price 1.30 1.33 1.31 1.36 1.34 1.16 0.99 -
P/RPS 0.22 0.23 0.24 0.25 0.26 0.23 0.20 6.52%
P/EPS 5.01 5.28 5.29 5.42 5.18 4.58 4.24 11.71%
EY 19.95 18.94 18.90 18.45 19.29 21.83 23.57 -10.47%
DY 5.38 4.51 4.58 4.41 4.48 4.31 5.05 4.29%
P/NAPS 0.52 0.55 0.54 0.58 0.58 0.52 0.45 10.07%

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