[TGUAN] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 16.36%
YoY- 36.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 746,443 681,078 585,216 519,099 438,083 474,359 556,529 5.01%
PBT 36,804 28,954 27,001 27,480 20,165 1,445 19,069 11.57%
Tax -1,739 -2,683 -760 -2,919 -2,126 200 -4,060 -13.17%
NP 35,065 26,271 26,241 24,561 18,039 1,645 15,009 15.18%
-
NP to SH 34,066 25,203 26,054 24,561 18,039 1,645 15,035 14.59%
-
Tax Rate 4.73% 9.27% 2.81% 10.62% 10.54% -13.84% 21.29% -
Total Cost 711,378 654,807 558,975 494,538 420,044 472,714 541,520 4.64%
-
Net Worth 303,961 275,540 255,743 231,588 212,578 198,691 192,580 7.89%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 11,571 7,363 6,314 5,260 4,204 2,103 3,156 24.16%
Div Payout % 33.97% 29.22% 24.24% 21.42% 23.31% 127.86% 21.00% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 303,961 275,540 255,743 231,588 212,578 198,691 192,580 7.89%
NOSH 105,176 105,168 105,244 105,267 105,236 105,127 105,235 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.70% 3.86% 4.48% 4.73% 4.12% 0.35% 2.70% -
ROE 11.21% 9.15% 10.19% 10.61% 8.49% 0.83% 7.81% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 709.70 647.61 556.06 493.12 416.28 451.22 528.84 5.02%
EPS 32.39 23.96 24.76 23.33 17.14 1.56 14.29 14.60%
DPS 11.00 7.00 6.00 5.00 4.00 2.00 3.00 24.16%
NAPS 2.89 2.62 2.43 2.20 2.02 1.89 1.83 7.90%
Adjusted Per Share Value based on latest NOSH - 105,267
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 184.56 168.40 144.70 128.35 108.32 117.29 137.60 5.01%
EPS 8.42 6.23 6.44 6.07 4.46 0.41 3.72 14.57%
DPS 2.86 1.82 1.56 1.30 1.04 0.52 0.78 24.16%
NAPS 0.7516 0.6813 0.6323 0.5726 0.5256 0.4913 0.4762 7.89%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.38 1.64 1.37 1.22 0.85 0.75 0.89 -
P/RPS 0.34 0.25 0.25 0.25 0.20 0.17 0.17 12.24%
P/EPS 7.35 6.84 5.53 5.23 4.96 47.93 6.23 2.79%
EY 13.61 14.61 18.07 19.12 20.17 2.09 16.05 -2.70%
DY 4.62 4.27 4.38 4.10 4.71 2.67 3.37 5.39%
P/NAPS 0.82 0.63 0.56 0.55 0.42 0.40 0.49 8.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 -
Price 2.94 1.59 1.31 0.99 0.91 0.78 1.00 -
P/RPS 0.41 0.25 0.24 0.20 0.22 0.17 0.19 13.67%
P/EPS 9.08 6.63 5.29 4.24 5.31 49.85 7.00 4.42%
EY 11.02 15.07 18.90 23.57 18.84 2.01 14.29 -4.23%
DY 3.74 4.40 4.58 5.05 4.40 2.56 3.00 3.74%
P/NAPS 1.02 0.61 0.54 0.45 0.45 0.41 0.55 10.83%

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