[TGUAN] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	405,021	591,816	503,127	454,484	362,939	291,258	220,692	10.63%
YoY %	-31.56%	17.63%	10.70%	25.22%	24.61%	31.97%	-	-
Horiz. %	183.52%	268.16%	227.98%	205.94%	164.45%	131.97%	100.00%	-
PBT	3,537	17,168	19,139	26,940	31,117	26,912	18,066	-23.77%
YoY %	-79.40%	-10.30%	-28.96%	-13.42%	15.62%	48.96%	-	-
Horiz. %	19.58%	95.03%	105.94%	149.12%	172.24%	148.96%	100.00%	-
Tax	504	-4,746	-5,321	-3,160	-4,222	-2,549	-1,393	-
YoY %	110.62%	10.81%	-68.39%	25.15%	-65.63%	-82.99%	-	-
Horiz. %	-36.18%	340.70%	381.98%	226.85%	303.09%	182.99%	100.00%	-
NP	4,041	12,422	13,818	23,780	26,895	24,363	16,673	-21.02%
YoY %	-67.47%	-10.10%	-41.89%	-11.58%	10.39%	46.12%	-	-
Horiz. %	24.24%	74.50%	82.88%	142.63%	161.31%	146.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,041	12,438	13,827	23,780	26,895	24,363	16,673	-21.02%
YoY %	-67.51%	-10.05%	-41.85%	-11.58%	10.39%	46.12%	-	-
Horiz. %	24.24%	74.60%	82.93%	142.63%	161.31%	146.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.25%	27.64%	27.80%	11.73%	13.57%	9.47%	7.71%	-
YoY %	-151.56%	-0.58%	137.00%	-13.56%	43.29%	22.83%	-	-
Horiz. %	-184.82%	358.50%	360.57%	152.14%	176.01%	122.83%	100.00%	-
Total Cost	400,980	579,394	489,309	430,704	336,044	266,895	204,019	11.90%
YoY %	-30.79%	18.41%	13.61%	28.17%	25.91%	30.82%	-	-
Horiz. %	196.54%	283.99%	239.84%	211.11%	164.71%	130.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	200,047	197,508	183,234	174,683	155,574	66,702	101,334	11.99%
YoY %	1.29%	7.79%	4.90%	12.28%	133.24%	-34.18%	-	-
Horiz. %	197.41%	194.91%	180.82%	172.38%	153.53%	65.82%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	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 %	52.05%	25.38%	22.81%	22.11%	12.42%	13.32%	-	-
YoY %	105.08%	11.27%	3.17%	78.02%	-6.76%	0.00%	-	-
Horiz. %	390.77%	190.54%	171.25%	165.99%	93.24%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	200,047	197,508	183,234	174,683	155,574	66,702	101,334	11.99%
YoY %	1.29%	7.79%	4.90%	12.28%	133.24%	-34.18%	-	-
Horiz. %	197.41%	194.91%	180.82%	172.38%	153.53%	65.82%	100.00%	-
NOSH	105,288	105,057	105,306	105,230	105,118	66,702	64,135	8.60%
YoY %	0.22%	-0.24%	0.07%	0.11%	57.59%	4.00%	-	-
Horiz. %	164.17%	163.81%	164.19%	164.08%	163.90%	104.00%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	1.00%	2.10%	2.75%	5.23%	7.41%	8.36%	7.55%	-
YoY %	-52.38%	-23.64%	-47.42%	-29.42%	-11.36%	10.73%	-	-
Horiz. %	13.25%	27.81%	36.42%	69.27%	98.15%	110.73%	100.00%	-
ROE	2.02%	6.30%	7.55%	13.61%	17.29%	36.52%	16.45%	-
YoY %	-67.94%	-16.56%	-44.53%	-21.28%	-52.66%	122.01%	-	-
Horiz. %	12.28%	38.30%	45.90%	82.74%	105.11%	222.01%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	384.68	563.32	477.77	431.89	345.27	436.65	344.10	1.87%
YoY %	-31.71%	17.91%	10.62%	25.09%	-20.93%	26.90%	-	-
Horiz. %	111.79%	163.71%	138.85%	125.51%	100.34%	126.90%	100.00%	-
EPS	3.84	11.84	13.13	22.60	25.59	36.52	26.00	-27.27%
YoY %	-67.57%	-9.82%	-41.90%	-11.68%	-29.93%	40.46%	-	-
Horiz. %	14.77%	45.54%	50.50%	86.92%	98.42%	140.46%	100.00%	-
DPS	2.00	3.00	3.00	5.00	5.00	4.86	0.00	-
YoY %	-33.33%	0.00%	-40.00%	0.00%	2.88%	0.00%	-	-
Horiz. %	41.15%	61.73%	61.73%	102.88%	102.88%	100.00%	-	-
NAPS	1.90	1.88	1.74	1.66	1.48	1.00	1.58	3.11%
YoY %	1.06%	8.05%	4.82%	12.16%	48.00%	-36.71%	-	-
Horiz. %	120.25%	118.99%	110.13%	105.06%	93.67%	63.29%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 105,230
RPS	100.14	146.33	124.40	112.37	89.74	72.01	54.57	10.63%
YoY %	-31.57%	17.63%	10.71%	25.22%	24.62%	31.96%	-	-
Horiz. %	183.51%	268.15%	227.96%	205.92%	164.45%	131.96%	100.00%	-
EPS	1.00	3.08	3.42	5.88	6.65	6.02	4.12	-21.00%
YoY %	-67.53%	-9.94%	-41.84%	-11.58%	10.47%	46.12%	-	-
Horiz. %	24.27%	74.76%	83.01%	142.72%	161.41%	146.12%	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	0.4946	0.4883	0.4531	0.4319	0.3847	0.1649	0.2506	11.98%
YoY %	1.29%	7.77%	4.91%	12.27%	133.29%	-34.20%	-	-
Horiz. %	197.37%	194.85%	180.81%	172.35%	153.51%	65.80%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.82	0.88	1.17	1.43	1.89	2.98	2.22	-
P/RPS	0.21	0.16	0.24	0.33	0.55	0.68	0.65	-17.15%
YoY %	31.25%	-33.33%	-27.27%	-40.00%	-19.12%	4.62%	-	-
Horiz. %	32.31%	24.62%	36.92%	50.77%	84.62%	104.62%	100.00%	-
P/EPS	21.37	7.43	8.91	6.33	7.39	8.16	8.54	16.50%
YoY %	187.62%	-16.61%	40.76%	-14.34%	-9.44%	-4.45%	-	-
Horiz. %	250.23%	87.00%	104.33%	74.12%	86.53%	95.55%	100.00%	-
EY	4.68	13.45	11.22	15.80	13.54	12.26	11.71	-14.16%
YoY %	-65.20%	19.88%	-28.99%	16.69%	10.44%	4.70%	-	-
Horiz. %	39.97%	114.86%	95.82%	134.93%	115.63%	104.70%	100.00%	-
DY	2.44	3.41	2.56	3.50	2.65	1.63	0.00	-
YoY %	-28.45%	33.20%	-26.86%	32.08%	62.58%	0.00%	-	-
Horiz. %	149.69%	209.20%	157.06%	214.72%	162.58%	100.00%	-	-
P/NAPS	0.43	0.47	0.67	0.86	1.28	2.98	1.41	-17.94%
YoY %	-8.51%	-29.85%	-22.09%	-32.81%	-57.05%	111.35%	-	-
Horiz. %	30.50%	33.33%	47.52%	60.99%	90.78%	211.35%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	28/11/08	23/11/07	17/11/06	22/11/05	25/11/04	06/11/03	-
Price	0.90	0.82	1.00	1.55	1.90	2.90	2.66	-
P/RPS	0.23	0.15	0.21	0.36	0.55	0.66	0.77	-18.22%
YoY %	53.33%	-28.57%	-41.67%	-34.55%	-16.67%	-14.29%	-	-
Horiz. %	29.87%	19.48%	27.27%	46.75%	71.43%	85.71%	100.00%	-
P/EPS	23.45	6.93	7.62	6.86	7.43	7.94	10.23	14.81%
YoY %	238.38%	-9.06%	11.08%	-7.67%	-6.42%	-22.39%	-	-
Horiz. %	229.23%	67.74%	74.49%	67.06%	72.63%	77.61%	100.00%	-
EY	4.26	14.44	13.13	14.58	13.47	12.59	9.77	-12.90%
YoY %	-70.50%	9.98%	-9.95%	8.24%	6.99%	28.86%	-	-
Horiz. %	43.60%	147.80%	134.39%	149.23%	137.87%	128.86%	100.00%	-
DY	2.22	3.66	3.00	3.23	2.63	1.68	0.00	-
YoY %	-39.34%	22.00%	-7.12%	22.81%	56.55%	0.00%	-	-
Horiz. %	132.14%	217.86%	178.57%	192.26%	156.55%	100.00%	-	-
P/NAPS	0.47	0.44	0.57	0.93	1.28	2.90	1.68	-19.11%
YoY %	6.82%	-22.81%	-38.71%	-27.34%	-55.86%	72.62%	-	-
Horiz. %	27.98%	26.19%	33.93%	55.36%	76.19%	172.62%	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