[TGUAN] YoY TTM Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	681,078	585,216	519,099	438,083	474,359	556,529	489,945	5.63%
YoY %	16.38%	12.74%	18.49%	-7.65%	-14.76%	13.59%	-	-
Horiz. %	139.01%	119.45%	105.95%	89.41%	96.82%	113.59%	100.00%	-
PBT	28,954	27,001	27,480	20,165	1,445	19,069	21,204	5.32%
YoY %	7.23%	-1.74%	36.28%	1,295.50%	-92.42%	-10.07%	-	-
Horiz. %	136.55%	127.34%	129.60%	95.10%	6.81%	89.93%	100.00%	-
Tax	-2,683	-760	-2,919	-2,126	200	-4,060	-5,854	-12.18%
YoY %	-253.03%	73.96%	-37.30%	-1,163.00%	104.93%	30.65%	-	-
Horiz. %	45.83%	12.98%	49.86%	36.32%	-3.42%	69.35%	100.00%	-
NP	26,271	26,241	24,561	18,039	1,645	15,009	15,350	9.36%
YoY %	0.11%	6.84%	36.15%	996.60%	-89.04%	-2.22%	-	-
Horiz. %	171.15%	170.95%	160.01%	117.52%	10.72%	97.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,203	26,054	24,561	18,039	1,645	15,035	15,349	8.60%
YoY %	-3.27%	6.08%	36.15%	996.60%	-89.06%	-2.05%	-	-
Horiz. %	164.20%	169.74%	160.02%	117.53%	10.72%	97.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.27%	2.81%	10.62%	10.54%	-13.84%	21.29%	27.61%	-
YoY %	229.89%	-73.54%	0.76%	176.16%	-165.01%	-22.89%	-	-
Horiz. %	33.57%	10.18%	38.46%	38.17%	-50.13%	77.11%	100.00%	-
Total Cost	654,807	558,975	494,538	420,044	472,714	541,520	474,595	5.50%
YoY %	17.14%	13.03%	17.73%	-11.14%	-12.71%	14.10%	-	-
Horiz. %	137.97%	117.78%	104.20%	88.51%	99.60%	114.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,540	255,743	231,588	212,578	198,691	192,580	181,255	7.22%
YoY %	7.74%	10.43%	8.94%	6.99%	3.17%	6.25%	-	-
Horiz. %	152.02%	141.10%	127.77%	117.28%	109.62%	106.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	7,363	6,314	5,260	4,204	2,103	3,156	3,153	15.16%
YoY %	16.61%	20.04%	25.12%	99.90%	-33.37%	0.10%	-	-
Horiz. %	233.52%	200.25%	166.83%	133.33%	66.70%	100.10%	100.00%	-
Div Payout %	29.22%	24.24%	21.42%	23.31%	127.86%	21.00%	20.55%	-
YoY %	20.54%	13.17%	-8.11%	-81.77%	508.86%	2.19%	-	-
Horiz. %	142.19%	117.96%	104.23%	113.43%	622.19%	102.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	275,540	255,743	231,588	212,578	198,691	192,580	181,255	7.22%
YoY %	7.74%	10.43%	8.94%	6.99%	3.17%	6.25%	-	-
Horiz. %	152.02%	141.10%	127.77%	117.28%	109.62%	106.25%	100.00%	-
NOSH	105,168	105,244	105,267	105,236	105,127	105,235	105,381	-0.03%
YoY %	-0.07%	-0.02%	0.03%	0.10%	-0.10%	-0.14%	-	-
Horiz. %	99.80%	99.87%	99.89%	99.86%	99.76%	99.86%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	3.86%	4.48%	4.73%	4.12%	0.35%	2.70%	3.13%	-
YoY %	-13.84%	-5.29%	14.81%	1,077.14%	-87.04%	-13.74%	-	-
Horiz. %	123.32%	143.13%	151.12%	131.63%	11.18%	86.26%	100.00%	-
ROE	9.15%	10.19%	10.61%	8.49%	0.83%	7.81%	8.47%	-
YoY %	-10.21%	-3.96%	24.97%	922.89%	-89.37%	-7.79%	-	-
Horiz. %	108.03%	120.31%	125.27%	100.24%	9.80%	92.21%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	647.61	556.06	493.12	416.28	451.22	528.84	464.93	5.67%
YoY %	16.46%	12.76%	18.46%	-7.74%	-14.68%	13.75%	-	-
Horiz. %	139.29%	119.60%	106.06%	89.54%	97.05%	113.75%	100.00%	-
EPS	23.96	24.76	23.33	17.14	1.56	14.29	14.57	8.63%
YoY %	-3.23%	6.13%	36.11%	998.72%	-89.08%	-1.92%	-	-
Horiz. %	164.45%	169.94%	160.12%	117.64%	10.71%	98.08%	100.00%	-
DPS	7.00	6.00	5.00	4.00	2.00	3.00	3.00	15.15%
YoY %	16.67%	20.00%	25.00%	100.00%	-33.33%	0.00%	-	-
Horiz. %	233.33%	200.00%	166.67%	133.33%	66.67%	100.00%	100.00%	-
NAPS	2.62	2.43	2.20	2.02	1.89	1.83	1.72	7.25%
YoY %	7.82%	10.45%	8.91%	6.88%	3.28%	6.40%	-	-
Horiz. %	152.33%	141.28%	127.91%	117.44%	109.88%	106.40%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 105,236
RPS	168.40	144.70	128.35	108.32	117.29	137.60	121.14	5.63%
YoY %	16.38%	12.74%	18.49%	-7.65%	-14.76%	13.59%	-	-
Horiz. %	139.01%	119.45%	105.95%	89.42%	96.82%	113.59%	100.00%	-
EPS	6.23	6.44	6.07	4.46	0.41	3.72	3.80	8.58%
YoY %	-3.26%	6.10%	36.10%	987.80%	-88.98%	-2.11%	-	-
Horiz. %	163.95%	169.47%	159.74%	117.37%	10.79%	97.89%	100.00%	-
DPS	1.82	1.56	1.30	1.04	0.52	0.78	0.78	15.15%
YoY %	16.67%	20.00%	25.00%	100.00%	-33.33%	0.00%	-	-
Horiz. %	233.33%	200.00%	166.67%	133.33%	66.67%	100.00%	100.00%	-
NAPS	0.6813	0.6323	0.5726	0.5256	0.4913	0.4762	0.4482	7.22%
YoY %	7.75%	10.43%	8.94%	6.98%	3.17%	6.25%	-	-
Horiz. %	152.01%	141.08%	127.76%	117.27%	109.62%	106.25%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.64	1.37	1.22	0.85	0.75	0.89	1.44	-
P/RPS	0.25	0.25	0.25	0.20	0.17	0.17	0.31	-3.51%
YoY %	0.00%	0.00%	25.00%	17.65%	0.00%	-45.16%	-	-
Horiz. %	80.65%	80.65%	80.65%	64.52%	54.84%	54.84%	100.00%	-
P/EPS	6.84	5.53	5.23	4.96	47.93	6.23	9.89	-5.95%
YoY %	23.69%	5.74%	5.44%	-89.65%	669.34%	-37.01%	-	-
Horiz. %	69.16%	55.92%	52.88%	50.15%	484.63%	62.99%	100.00%	-
EY	14.61	18.07	19.12	20.17	2.09	16.05	10.11	6.32%
YoY %	-19.15%	-5.49%	-5.21%	865.07%	-86.98%	58.75%	-	-
Horiz. %	144.51%	178.73%	189.12%	199.51%	20.67%	158.75%	100.00%	-
DY	4.27	4.38	4.10	4.71	2.67	3.37	2.08	12.72%
YoY %	-2.51%	6.83%	-12.95%	76.40%	-20.77%	62.02%	-	-
Horiz. %	205.29%	210.58%	197.12%	226.44%	128.37%	162.02%	100.00%	-
P/NAPS	0.63	0.56	0.55	0.42	0.40	0.49	0.84	-4.67%
YoY %	12.50%	1.82%	30.95%	5.00%	-18.37%	-41.67%	-	-
Horiz. %	75.00%	66.67%	65.48%	50.00%	47.62%	58.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/08/13	27/08/12	25/08/11	26/08/10	27/08/09	28/08/08	30/08/07	-
Price	1.59	1.31	0.99	0.91	0.78	1.00	1.19	-
P/RPS	0.25	0.24	0.20	0.22	0.17	0.19	0.26	-0.65%
YoY %	4.17%	20.00%	-9.09%	29.41%	-10.53%	-26.92%	-	-
Horiz. %	96.15%	92.31%	76.92%	84.62%	65.38%	73.08%	100.00%	-
P/EPS	6.63	5.29	4.24	5.31	49.85	7.00	8.17	-3.41%
YoY %	25.33%	24.76%	-20.15%	-89.35%	612.14%	-14.32%	-	-
Horiz. %	81.15%	64.75%	51.90%	64.99%	610.16%	85.68%	100.00%	-
EY	15.07	18.90	23.57	18.84	2.01	14.29	12.24	3.52%
YoY %	-20.26%	-19.81%	25.11%	837.31%	-85.93%	16.75%	-	-
Horiz. %	123.12%	154.41%	192.57%	153.92%	16.42%	116.75%	100.00%	-
DY	4.40	4.58	5.05	4.40	2.56	3.00	2.52	9.72%
YoY %	-3.93%	-9.31%	14.77%	71.88%	-14.67%	19.05%	-	-
Horiz. %	174.60%	181.75%	200.40%	174.60%	101.59%	119.05%	100.00%	-
P/NAPS	0.61	0.54	0.45	0.45	0.41	0.55	0.69	-2.03%
YoY %	12.96%	20.00%	0.00%	9.76%	-25.45%	-20.29%	-	-
Horiz. %	88.41%	78.26%	65.22%	65.22%	59.42%	79.71%	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