[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 310.34%
YoY- -32.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 297,627 255,826 225,161 190,138 280,363 242,049 221,618 5.03%
PBT 14,376 15,491 10,738 8,082 10,427 7,372 13,071 1.59%
Tax -1,444 -1,470 -917 -2,091 -1,581 -1,553 -1,031 5.77%
NP 12,932 14,021 9,821 5,991 8,846 5,819 12,040 1.19%
-
NP to SH 12,871 14,021 9,821 5,991 8,846 5,819 12,040 1.11%
-
Tax Rate 10.04% 9.49% 8.54% 25.87% 15.16% 21.07% 7.89% -
Total Cost 284,695 241,805 215,340 184,147 271,517 236,230 209,578 5.23%
-
Net Worth 255,736 231,404 212,402 198,998 192,487 180,988 172,601 6.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 255,736 231,404 212,402 198,998 192,487 180,988 172,601 6.76%
NOSH 105,241 105,183 105,149 105,289 105,184 105,226 105,244 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.35% 5.48% 4.36% 3.15% 3.16% 2.40% 5.43% -
ROE 5.03% 6.06% 4.62% 3.01% 4.60% 3.22% 6.98% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 282.80 243.22 214.13 180.59 266.54 230.03 210.57 5.03%
EPS 12.23 13.33 9.34 5.69 8.41 5.53 11.44 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.20 2.02 1.89 1.83 1.72 1.64 6.76%
Adjusted Per Share Value based on latest NOSH - 105,127
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 73.59 63.25 55.67 47.01 69.32 59.85 54.80 5.03%
EPS 3.18 3.47 2.43 1.48 2.19 1.44 2.98 1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6323 0.5722 0.5252 0.492 0.4759 0.4475 0.4268 6.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.37 1.22 0.85 0.75 0.89 1.44 1.79 -
P/RPS 0.48 0.50 0.40 0.42 0.33 0.63 0.85 -9.07%
P/EPS 11.20 9.15 9.10 13.18 10.58 26.04 15.65 -5.41%
EY 8.93 10.93 10.99 7.59 9.45 3.84 6.39 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.42 0.40 0.49 0.84 1.09 -10.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 30/08/07 24/08/06 -
Price 1.31 0.99 0.91 0.78 1.00 1.19 1.53 -
P/RPS 0.46 0.41 0.42 0.43 0.38 0.52 0.73 -7.40%
P/EPS 10.71 7.43 9.74 13.71 11.89 21.52 13.37 -3.62%
EY 9.34 13.46 10.26 7.29 8.41 4.65 7.48 3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.45 0.41 0.55 0.69 0.93 -8.65%

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