[TGUAN] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 28.25%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 711,040 674,432 581,424 498,508 456,376 351,996 547,728 4.44%
PBT 39,752 29,692 26,984 28,748 25,320 9,508 13,168 20.20%
Tax -3,776 -7,336 -4,824 -3,360 -2,916 -3,668 -1,020 24.36%
NP 35,976 22,356 22,160 25,388 22,404 5,840 12,148 19.82%
-
NP to SH 34,852 21,940 22,184 25,388 22,404 5,840 12,148 19.19%
-
Tax Rate 9.50% 24.71% 17.88% 11.69% 11.52% 38.58% 7.75% -
Total Cost 675,064 652,076 559,264 473,120 433,972 346,156 535,580 3.93%
-
Net Worth 295,694 268,459 247,307 223,144 208,458 196,417 187,053 7.92%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 295,694 268,459 247,307 223,144 208,458 196,417 187,053 7.92%
NOSH 105,229 105,278 105,237 105,257 105,281 105,035 105,086 0.02%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.06% 3.31% 3.81% 5.09% 4.91% 1.66% 2.22% -
ROE 11.79% 8.17% 8.97% 11.38% 10.75% 2.97% 6.49% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 675.70 640.62 552.49 473.61 433.48 335.12 521.22 4.41%
EPS 33.12 20.84 21.08 24.12 21.28 5.56 11.56 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.81 2.55 2.35 2.12 1.98 1.87 1.78 7.90%
Adjusted Per Share Value based on latest NOSH - 105,257
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 175.81 166.75 143.76 123.26 112.84 87.03 135.43 4.44%
EPS 8.62 5.42 5.49 6.28 5.54 1.44 3.00 19.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7311 0.6638 0.6115 0.5517 0.5154 0.4856 0.4625 7.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.04 1.39 1.39 1.02 0.80 0.60 0.98 -
P/RPS 0.30 0.22 0.25 0.22 0.18 0.18 0.19 7.90%
P/EPS 6.16 6.67 6.59 4.23 3.76 10.79 8.48 -5.18%
EY 16.24 14.99 15.17 23.65 26.60 9.27 11.80 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.59 0.48 0.40 0.32 0.55 4.82%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 30/05/13 24/05/12 27/05/11 27/05/10 28/05/09 29/05/08 -
Price 2.20 1.79 1.36 1.05 0.78 0.72 0.87 -
P/RPS 0.33 0.28 0.25 0.22 0.18 0.21 0.17 11.68%
P/EPS 6.64 8.59 6.45 4.35 3.67 12.95 7.53 -2.07%
EY 15.05 11.64 15.50 22.97 27.28 7.72 13.29 2.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 0.58 0.50 0.39 0.39 0.49 8.05%

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