[TGUAN] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.06%
YoY- 283.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 168,608 145,356 124,627 114,094 87,999 136,932 115,465 6.50%
PBT 7,423 6,746 7,187 6,330 2,377 3,292 3,638 12.60%
Tax -1,834 -1,206 -840 -729 -917 -255 -306 34.73%
NP 5,589 5,540 6,347 5,601 1,460 3,037 3,332 8.99%
-
NP to SH 5,485 5,546 6,347 5,601 1,460 3,037 3,332 8.65%
-
Tax Rate 24.71% 17.88% 11.69% 11.52% 38.58% 7.75% 8.41% -
Total Cost 163,019 139,816 118,280 108,493 86,539 133,895 112,133 6.42%
-
Net Worth 268,459 247,307 223,144 208,458 196,417 187,053 177,636 7.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 268,459 247,307 223,144 208,458 196,417 187,053 177,636 7.11%
NOSH 105,278 105,237 105,257 105,281 105,035 105,086 105,110 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.31% 3.81% 5.09% 4.91% 1.66% 2.22% 2.89% -
ROE 2.04% 2.24% 2.84% 2.69% 0.74% 1.62% 1.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 160.15 138.12 118.40 108.37 83.78 130.30 109.85 6.47%
EPS 5.21 5.27 6.03 5.32 1.39 2.89 3.17 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.35 2.12 1.98 1.87 1.78 1.69 7.08%
Adjusted Per Share Value based on latest NOSH - 105,281
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 41.69 35.94 30.81 28.21 21.76 33.86 28.55 6.50%
EPS 1.36 1.37 1.57 1.38 0.36 0.75 0.82 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6638 0.6115 0.5517 0.5154 0.4856 0.4625 0.4392 7.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.39 1.39 1.02 0.80 0.60 0.98 1.43 -
P/RPS 0.87 1.01 0.86 0.74 0.72 0.75 1.30 -6.46%
P/EPS 26.68 26.38 16.92 15.04 43.17 33.91 45.11 -8.37%
EY 3.75 3.79 5.91 6.65 2.32 2.95 2.22 9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.48 0.40 0.32 0.55 0.85 -6.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 27/05/11 27/05/10 28/05/09 29/05/08 31/05/07 -
Price 1.79 1.36 1.05 0.78 0.72 0.87 1.31 -
P/RPS 1.12 0.98 0.89 0.72 0.86 0.67 1.19 -1.00%
P/EPS 34.36 25.81 17.41 14.66 51.80 30.10 41.32 -3.02%
EY 2.91 3.88 5.74 6.82 1.93 3.32 2.42 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.50 0.39 0.39 0.49 0.78 -1.78%

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