[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 39.08%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 565,609 535,675 452,977 399,609 348,948 293,602 453,165 3.76%
PBT 23,336 27,496 20,789 21,788 14,288 13,663 13,916 8.99%
Tax -714 -4,991 -1,673 -2,326 -1,060 -2,555 -2,349 -17.99%
NP 22,622 22,505 19,116 19,462 13,228 11,108 11,567 11.82%
-
NP to SH 21,653 21,854 18,820 19,500 13,228 11,108 11,567 11.01%
-
Tax Rate 3.06% 18.15% 8.05% 10.68% 7.42% 18.70% 16.88% -
Total Cost 542,987 513,170 433,861 380,147 335,720 282,494 441,598 3.50%
-
Net Worth 301,963 281,987 252,476 234,546 209,417 199,859 197,870 7.29%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 3,156 - - - - - - -
Div Payout % 14.58% - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 301,963 281,987 252,476 234,546 209,417 199,859 197,870 7.29%
NOSH 105,213 105,219 105,198 105,177 105,234 105,189 105,250 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.00% 4.20% 4.22% 4.87% 3.79% 3.78% 2.55% -
ROE 7.17% 7.75% 7.45% 8.31% 6.32% 5.56% 5.85% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 537.58 509.10 430.59 379.94 331.59 279.12 430.56 3.76%
EPS 20.58 20.77 17.89 18.54 12.57 10.56 10.99 11.01%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.87 2.68 2.40 2.23 1.99 1.90 1.88 7.30%
Adjusted Per Share Value based on latest NOSH - 105,163
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 139.85 132.45 112.00 98.80 86.28 72.59 112.05 3.76%
EPS 5.35 5.40 4.65 4.82 3.27 2.75 2.86 10.99%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7466 0.6972 0.6243 0.5799 0.5178 0.4942 0.4892 7.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.20 1.53 1.28 1.00 1.00 0.82 0.88 -
P/RPS 0.41 0.30 0.30 0.26 0.30 0.29 0.20 12.70%
P/EPS 10.69 7.37 7.15 5.39 7.96 7.77 8.01 4.92%
EY 9.35 13.58 13.98 18.54 12.57 12.88 12.49 -4.70%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.57 0.53 0.45 0.50 0.43 0.47 8.57%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 20/11/09 28/11/08 -
Price 2.24 1.66 1.33 1.16 0.97 0.90 0.82 -
P/RPS 0.42 0.33 0.31 0.31 0.29 0.32 0.19 14.12%
P/EPS 10.88 7.99 7.43 6.26 7.72 8.52 7.46 6.48%
EY 9.19 12.51 13.45 15.98 12.96 11.73 13.40 -6.08%
DY 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.55 0.52 0.49 0.47 0.44 10.00%

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