[TGUAN] YoY Annualized Quarter 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- -2.52%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 688,488 754,145 714,233 603,969 532,812 465,264 391,469 9.86%
PBT 33,385 31,114 36,661 27,718 29,050 19,050 18,217 10.61%
Tax -2,078 -952 -6,654 -2,230 -3,101 -1,413 -3,406 -7.90%
NP 31,306 30,162 30,006 25,488 25,949 17,637 14,810 13.28%
-
NP to SH 30,648 28,870 29,138 25,093 26,000 17,637 14,810 12.88%
-
Tax Rate 6.22% 3.06% 18.15% 8.05% 10.67% 7.42% 18.70% -
Total Cost 657,181 723,982 684,226 578,481 506,862 447,626 376,658 9.71%
-
Net Worth 377,664 301,963 281,987 252,476 234,546 209,417 199,859 11.18%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - 4,208 - - - - - -
Div Payout % - 14.58% - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 377,664 301,963 281,987 252,476 234,546 209,417 199,859 11.18%
NOSH 105,199 105,213 105,219 105,198 105,177 105,234 105,189 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.55% 4.00% 4.20% 4.22% 4.87% 3.79% 3.78% -
ROE 8.12% 9.56% 10.33% 9.94% 11.09% 8.42% 7.41% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 654.46 716.77 678.81 574.12 506.58 442.12 372.16 9.86%
EPS 29.13 27.44 27.69 23.85 24.72 16.76 14.08 12.87%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 2.87 2.68 2.40 2.23 1.99 1.90 11.18%
Adjusted Per Share Value based on latest NOSH - 105,292
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 170.23 186.46 176.60 149.33 131.74 115.04 96.79 9.86%
EPS 7.58 7.14 7.20 6.20 6.43 4.36 3.66 12.89%
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9338 0.7466 0.6972 0.6243 0.5799 0.5178 0.4942 11.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.82 2.20 1.53 1.28 1.00 1.00 0.82 -
P/RPS 0.28 0.31 0.23 0.22 0.20 0.23 0.22 4.09%
P/EPS 6.25 8.02 5.52 5.37 4.05 5.97 5.82 1.19%
EY 16.01 12.47 18.10 18.64 24.72 16.76 17.17 -1.15%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.77 0.57 0.53 0.45 0.50 0.43 2.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 20/11/09 -
Price 2.25 2.24 1.66 1.33 1.16 0.97 0.90 -
P/RPS 0.34 0.31 0.24 0.23 0.23 0.22 0.24 5.97%
P/EPS 7.72 8.16 5.99 5.58 4.69 5.79 6.39 3.20%
EY 12.95 12.25 16.68 17.93 21.31 17.28 15.64 -3.09%
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.62 0.55 0.52 0.49 0.47 5.00%

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