[TGUAN] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 49.64%
YoY- 30.57%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 720,276 631,193 540,013 488,599 408,778 564,558 518,215 5.63%
PBT 31,837 29,298 28,057 22,659 18,541 3,815 16,014 12.12%
Tax -2,997 -1,300 -932 -2,864 -3,380 831 -4,032 -4.81%
NP 28,840 27,998 27,125 19,795 15,161 4,646 11,982 15.74%
-
NP to SH 28,180 27,216 27,036 19,795 15,161 4,646 12,008 15.26%
-
Tax Rate 9.41% 4.44% 3.32% 12.64% 18.23% -21.78% 25.18% -
Total Cost 691,436 603,195 512,888 468,804 393,617 559,912 506,233 5.32%
-
Net Worth 289,341 261,944 241,953 216,763 204,037 191,355 184,094 7.81%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,417 7,363 6,311 5,261 4,206 2,102 3,155 17.75%
Div Payout % 29.87% 27.06% 23.35% 26.58% 27.75% 45.26% 26.28% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 289,341 261,944 241,953 216,763 204,037 191,355 184,094 7.81%
NOSH 105,215 105,198 105,197 105,224 105,173 105,140 105,196 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.00% 4.44% 5.02% 4.05% 3.71% 0.82% 2.31% -
ROE 9.74% 10.39% 11.17% 9.13% 7.43% 2.43% 6.52% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 684.57 600.00 513.33 464.34 388.67 536.96 492.61 5.63%
EPS 26.79 25.87 25.70 18.82 14.41 4.42 11.41 15.27%
DPS 8.00 7.00 6.00 5.00 4.00 2.00 3.00 17.74%
NAPS 2.75 2.49 2.30 2.06 1.94 1.82 1.75 7.81%
Adjusted Per Share Value based on latest NOSH - 105,206
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 178.09 156.06 133.52 120.81 101.07 139.59 128.13 5.63%
EPS 6.97 6.73 6.68 4.89 3.75 1.15 2.97 15.26%
DPS 2.08 1.82 1.56 1.30 1.04 0.52 0.78 17.74%
NAPS 0.7154 0.6477 0.5982 0.536 0.5045 0.4731 0.4552 7.81%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.11 1.34 1.15 0.96 0.77 0.75 0.98 -
P/RPS 0.31 0.22 0.22 0.21 0.20 0.14 0.20 7.57%
P/EPS 7.88 5.18 4.47 5.10 5.34 16.97 8.59 -1.42%
EY 12.69 19.31 22.35 19.60 18.72 5.89 11.65 1.43%
DY 3.79 5.22 5.22 5.21 5.19 2.67 3.06 3.62%
P/NAPS 0.77 0.54 0.50 0.47 0.40 0.41 0.56 5.44%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 2.42 1.30 1.34 0.92 0.81 0.69 0.82 -
P/RPS 0.35 0.22 0.26 0.20 0.21 0.13 0.17 12.77%
P/EPS 9.04 5.02 5.21 4.89 5.62 15.61 7.18 3.91%
EY 11.07 19.90 19.18 20.45 17.80 6.40 13.92 -3.74%
DY 3.31 5.38 4.48 5.43 4.94 2.90 3.66 -1.65%
P/NAPS 0.88 0.52 0.58 0.45 0.42 0.38 0.47 11.00%

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