[TGUAN] YoY Cumulative 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- 46.22%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 516,366 565,609 535,675 452,977 399,609 348,948 293,602 9.86%
PBT 25,039 23,336 27,496 20,789 21,788 14,288 13,663 10.61%
Tax -1,559 -714 -4,991 -1,673 -2,326 -1,060 -2,555 -7.90%
NP 23,480 22,622 22,505 19,116 19,462 13,228 11,108 13.27%
-
NP to SH 22,986 21,653 21,854 18,820 19,500 13,228 11,108 12.87%
-
Tax Rate 6.23% 3.06% 18.15% 8.05% 10.68% 7.42% 18.70% -
Total Cost 492,886 542,987 513,170 433,861 380,147 335,720 282,494 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 - 3,156 - - - - - -
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 6.09% 7.17% 7.75% 7.45% 8.31% 6.32% 5.56% -
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 490.85 537.58 509.10 430.59 379.94 331.59 279.12 9.86%
EPS 21.85 20.58 20.77 17.89 18.54 12.57 10.56 12.87%
DPS 0.00 3.00 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 127.67 139.85 132.45 112.00 98.80 86.28 72.59 9.86%
EPS 5.68 5.35 5.40 4.65 4.82 3.27 2.75 12.84%
DPS 0.00 0.78 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 0.37 0.41 0.30 0.30 0.26 0.30 0.29 4.14%
P/EPS 8.33 10.69 7.37 7.15 5.39 7.96 7.77 1.16%
EY 12.01 9.35 13.58 13.98 18.54 12.57 12.88 -1.15%
DY 0.00 1.36 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 0.46 0.42 0.33 0.31 0.31 0.29 0.32 6.23%
P/EPS 10.30 10.88 7.99 7.43 6.26 7.72 8.52 3.21%
EY 9.71 9.19 12.51 13.45 15.98 12.96 11.73 -3.09%
DY 0.00 1.34 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