[TGUAN] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	474,359	556,529	489,945	428,138	346,220	265,919	208,935	14.62%
YoY %	-14.76%	13.59%	14.44%	23.66%	30.20%	27.27%	-	-
Horiz. %	227.04%	266.36%	234.50%	204.91%	165.71%	127.27%	100.00%	-
PBT	1,445	19,069	21,204	25,353	31,173	26,866	16,017	-33.00%
YoY %	-92.42%	-10.07%	-16.36%	-18.67%	16.03%	67.73%	-	-
Horiz. %	9.02%	119.05%	132.38%	158.29%	194.62%	167.73%	100.00%	-
Tax	200	-4,060	-5,854	-3,073	-4,055	-2,576	-1,485	-
YoY %	104.93%	30.65%	-90.50%	24.22%	-57.41%	-73.47%	-	-
Horiz. %	-13.47%	273.40%	394.21%	206.94%	273.06%	173.47%	100.00%	-
NP	1,645	15,009	15,350	22,280	27,118	24,290	14,532	-30.42%
YoY %	-89.04%	-2.22%	-31.10%	-17.84%	11.64%	67.15%	-	-
Horiz. %	11.32%	103.28%	105.63%	153.32%	186.61%	167.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,645	15,035	15,349	22,280	27,118	24,290	14,532	-30.42%
YoY %	-89.06%	-2.05%	-31.11%	-17.84%	11.64%	67.15%	-	-
Horiz. %	11.32%	103.46%	105.62%	153.32%	186.61%	167.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-13.84%	21.29%	27.61%	12.12%	13.01%	9.59%	9.27%	-
YoY %	-165.01%	-22.89%	127.81%	-6.84%	35.66%	3.45%	-	-
Horiz. %	-149.30%	229.67%	297.84%	130.74%	140.35%	103.45%	100.00%	-
Total Cost	472,714	541,520	474,595	405,858	319,102	241,629	194,403	15.94%
YoY %	-12.71%	14.10%	16.94%	27.19%	32.06%	24.29%	-	-
Horiz. %	243.16%	278.56%	244.13%	208.77%	164.14%	124.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,691	192,580	181,255	172,403	150,388	65,746	95,696	12.93%
YoY %	3.17%	6.25%	5.13%	14.64%	128.74%	-31.30%	-	-
Horiz. %	207.63%	201.24%	189.41%	180.16%	157.15%	68.70%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	2,103	3,156	3,153	5,257	3,339	3,244	-	-
YoY %	-33.37%	0.10%	-40.02%	57.44%	2.93%	0.00%	-	-
Horiz. %	64.83%	97.29%	97.19%	162.05%	102.93%	100.00%	-	-
Div Payout %	127.86%	21.00%	20.55%	23.60%	12.32%	13.36%	-	-
YoY %	508.86%	2.19%	-12.92%	91.56%	-7.78%	0.00%	-	-
Horiz. %	957.04%	157.19%	153.82%	176.65%	92.22%	100.00%	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	198,691	192,580	181,255	172,403	150,388	65,746	95,696	12.93%
YoY %	3.17%	6.25%	5.13%	14.64%	128.74%	-31.30%	-	-
Horiz. %	207.63%	201.24%	189.41%	180.16%	157.15%	68.70%	100.00%	-
NOSH	105,127	105,235	105,381	105,124	105,166	65,746	63,797	8.67%
YoY %	-0.10%	-0.14%	0.24%	-0.04%	59.96%	3.06%	-	-
Horiz. %	164.78%	164.95%	165.18%	164.78%	164.84%	103.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	0.35%	2.70%	3.13%	5.20%	7.83%	9.13%	6.96%	-
YoY %	-87.04%	-13.74%	-39.81%	-33.59%	-14.24%	31.18%	-	-
Horiz. %	5.03%	38.79%	44.97%	74.71%	112.50%	131.18%	100.00%	-
ROE	0.83%	7.81%	8.47%	12.92%	18.03%	36.94%	15.19%	-
YoY %	-89.37%	-7.79%	-34.44%	-28.34%	-51.19%	143.19%	-	-
Horiz. %	5.46%	51.42%	55.76%	85.06%	118.70%	243.19%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	451.22	528.84	464.93	407.27	329.21	404.46	327.49	5.48%
YoY %	-14.68%	13.75%	14.16%	23.71%	-18.61%	23.50%	-	-
Horiz. %	137.78%	161.48%	141.97%	124.36%	100.53%	123.50%	100.00%	-
EPS	1.56	14.29	14.57	21.19	25.79	36.94	22.78	-36.01%
YoY %	-89.08%	-1.92%	-31.24%	-17.84%	-30.18%	62.16%	-	-
Horiz. %	6.85%	62.73%	63.96%	93.02%	113.21%	162.16%	100.00%	-
DPS	2.00	3.00	3.00	5.00	3.18	4.94	0.00	-
YoY %	-33.33%	0.00%	-40.00%	57.23%	-35.63%	0.00%	-	-
Horiz. %	40.49%	60.73%	60.73%	101.21%	64.37%	100.00%	-	-
NAPS	1.89	1.83	1.72	1.64	1.43	1.00	1.50	3.92%
YoY %	3.28%	6.40%	4.88%	14.69%	43.00%	-33.33%	-	-
Horiz. %	126.00%	122.00%	114.67%	109.33%	95.33%	66.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 105,124
RPS	117.29	137.60	121.14	105.86	85.60	65.75	51.66	14.62%
YoY %	-14.76%	13.59%	14.43%	23.67%	30.19%	27.27%	-	-
Horiz. %	227.04%	266.36%	234.49%	204.92%	165.70%	127.27%	100.00%	-
EPS	0.41	3.72	3.80	5.51	6.70	6.01	3.59	-30.32%
YoY %	-88.98%	-2.11%	-31.03%	-17.76%	11.48%	67.41%	-	-
Horiz. %	11.42%	103.62%	105.85%	153.48%	186.63%	167.41%	100.00%	-
DPS	0.52	0.78	0.78	1.30	0.83	0.80	0.00	-
YoY %	-33.33%	0.00%	-40.00%	56.63%	3.75%	0.00%	-	-
Horiz. %	65.00%	97.50%	97.50%	162.50%	103.75%	100.00%	-	-
NAPS	0.4913	0.4762	0.4482	0.4263	0.3718	0.1626	0.2366	12.93%
YoY %	3.17%	6.25%	5.14%	14.66%	128.66%	-31.28%	-	-
Horiz. %	207.65%	201.27%	189.43%	180.18%	157.14%	68.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.75	0.89	1.44	1.79	2.14	3.06	1.31	-
P/RPS	0.17	0.17	0.31	0.44	0.65	0.76	0.40	-13.27%
YoY %	0.00%	-45.16%	-29.55%	-32.31%	-14.47%	90.00%	-	-
Horiz. %	42.50%	42.50%	77.50%	110.00%	162.50%	190.00%	100.00%	-
P/EPS	47.93	6.23	9.89	8.45	8.30	8.28	5.75	42.34%
YoY %	669.34%	-37.01%	17.04%	1.81%	0.24%	44.00%	-	-
Horiz. %	833.57%	108.35%	172.00%	146.96%	144.35%	144.00%	100.00%	-
EY	2.09	16.05	10.11	11.84	12.05	12.07	17.39	-29.72%
YoY %	-86.98%	58.75%	-14.61%	-1.74%	-0.17%	-30.59%	-	-
Horiz. %	12.02%	92.29%	58.14%	68.09%	69.29%	69.41%	100.00%	-
DY	2.67	3.37	2.08	2.79	1.48	1.61	0.00	-
YoY %	-20.77%	62.02%	-25.45%	88.51%	-8.07%	0.00%	-	-
Horiz. %	165.84%	209.32%	129.19%	173.29%	91.93%	100.00%	-	-
P/NAPS	0.40	0.49	0.84	1.09	1.50	3.06	0.87	-12.13%
YoY %	-18.37%	-41.67%	-22.94%	-27.33%	-50.98%	251.72%	-	-
Horiz. %	45.98%	56.32%	96.55%	125.29%	172.41%	351.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/08/08	30/08/07	24/08/06	25/08/05	19/08/04	21/08/03	-
Price	0.78	1.00	1.19	1.53	2.00	2.98	1.47	-
P/RPS	0.17	0.19	0.26	0.38	0.61	0.74	0.45	-14.96%
YoY %	-10.53%	-26.92%	-31.58%	-37.70%	-17.57%	64.44%	-	-
Horiz. %	37.78%	42.22%	57.78%	84.44%	135.56%	164.44%	100.00%	-
P/EPS	49.85	7.00	8.17	7.22	7.76	8.07	6.45	40.56%
YoY %	612.14%	-14.32%	13.16%	-6.96%	-3.84%	25.12%	-	-
Horiz. %	772.87%	108.53%	126.67%	111.94%	120.31%	125.12%	100.00%	-
EY	2.01	14.29	12.24	13.85	12.89	12.40	15.50	-28.83%
YoY %	-85.93%	16.75%	-11.62%	7.45%	3.95%	-20.00%	-	-
Horiz. %	12.97%	92.19%	78.97%	89.35%	83.16%	80.00%	100.00%	-
DY	2.56	3.00	2.52	3.27	1.59	1.66	0.00	-
YoY %	-14.67%	19.05%	-22.94%	105.66%	-4.22%	0.00%	-	-
Horiz. %	154.22%	180.72%	151.81%	196.99%	95.78%	100.00%	-	-
P/NAPS	0.41	0.55	0.69	0.93	1.40	2.98	0.98	-13.50%
YoY %	-25.45%	-20.29%	-25.81%	-33.57%	-53.02%	204.08%	-	-
Horiz. %	41.84%	56.12%	70.41%	94.90%	142.86%	304.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos