[TGUAN] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	713,851	596,783	539,095	458,406	405,021	591,816	503,127	5.99%
YoY %	19.62%	10.70%	17.60%	13.18%	-31.56%	17.63%	-	-
Horiz. %	141.88%	118.61%	107.15%	91.11%	80.50%	117.63%	100.00%	-
PBT	36,035	27,117	30,227	18,134	3,537	17,168	19,139	11.11%
YoY %	32.89%	-10.29%	66.69%	412.69%	-79.40%	-10.30%	-	-
Horiz. %	188.28%	141.68%	157.93%	94.75%	18.48%	89.70%	100.00%	-
Tax	-4,586	-133	-3,632	-1,805	504	-4,746	-5,321	-2.44%
YoY %	-3,348.12%	96.34%	-101.22%	-458.13%	110.62%	10.81%	-	-
Horiz. %	86.19%	2.50%	68.26%	33.92%	-9.47%	89.19%	100.00%	-
NP	31,449	26,984	26,595	16,329	4,041	12,422	13,818	14.67%
YoY %	16.55%	1.46%	62.87%	304.08%	-67.47%	-10.10%	-	-
Horiz. %	227.59%	195.28%	192.47%	118.17%	29.24%	89.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,312	26,524	26,633	16,329	4,041	12,438	13,827	13.96%
YoY %	14.28%	-0.41%	63.10%	304.08%	-67.51%	-10.05%	-	-
Horiz. %	219.22%	191.83%	192.62%	118.10%	29.23%	89.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.73%	0.49%	12.02%	9.95%	-14.25%	27.64%	27.80%	-
YoY %	2,497.96%	-95.92%	20.80%	169.82%	-151.56%	-0.58%	-	-
Horiz. %	45.79%	1.76%	43.24%	35.79%	-51.26%	99.42%	100.00%	-
Total Cost	682,402	569,799	512,500	442,077	400,980	579,394	489,309	5.69%
YoY %	19.76%	11.18%	15.93%	10.25%	-30.79%	18.41%	-	-
Horiz. %	139.46%	116.45%	104.74%	90.35%	81.95%	118.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,973	252,700	234,513	209,257	200,047	197,508	183,234	7.44%
YoY %	11.58%	7.76%	12.07%	4.60%	1.29%	7.79%	-	-
Horiz. %	153.89%	137.91%	127.99%	114.20%	109.18%	107.79%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	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 %	24.29%	23.81%	19.75%	25.75%	52.05%	25.38%	22.81%	-
YoY %	2.02%	20.56%	-23.30%	-50.53%	105.08%	11.27%	-	-
Horiz. %	106.49%	104.38%	86.58%	112.89%	228.19%	111.27%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	281,973	252,700	234,513	209,257	200,047	197,508	183,234	7.44%
YoY %	11.58%	7.76%	12.07%	4.60%	1.29%	7.79%	-	-
Horiz. %	153.89%	137.91%	127.99%	114.20%	109.18%	107.79%	100.00%	-
NOSH	105,214	105,292	105,163	105,154	105,288	105,057	105,306	-0.01%
YoY %	-0.07%	0.12%	0.01%	-0.13%	0.22%	-0.24%	-	-
Horiz. %	99.91%	99.99%	99.86%	99.86%	99.98%	99.76%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	4.41%	4.52%	4.93%	3.56%	1.00%	2.10%	2.75%	-
YoY %	-2.43%	-8.32%	38.48%	256.00%	-52.38%	-23.64%	-	-
Horiz. %	160.36%	164.36%	179.27%	129.45%	36.36%	76.36%	100.00%	-
ROE	10.75%	10.50%	11.36%	7.80%	2.02%	6.30%	7.55%	-
YoY %	2.38%	-7.57%	45.64%	286.14%	-67.94%	-16.56%	-	-
Horiz. %	142.38%	139.07%	150.46%	103.31%	26.75%	83.44%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	678.47	566.79	512.63	435.94	384.68	563.32	477.77	6.01%
YoY %	19.70%	10.57%	17.59%	13.33%	-31.71%	17.91%	-	-
Horiz. %	142.01%	118.63%	107.30%	91.24%	80.52%	117.91%	100.00%	-
EPS	28.81	25.19	25.33	15.53	3.84	11.84	13.13	13.97%
YoY %	14.37%	-0.55%	63.10%	304.43%	-67.57%	-9.82%	-	-
Horiz. %	219.42%	191.85%	192.92%	118.28%	29.25%	90.18%	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	2.68	2.40	2.23	1.99	1.90	1.88	1.74	7.45%
YoY %	11.67%	7.62%	12.06%	4.74%	1.06%	8.05%	-	-
Horiz. %	154.02%	137.93%	128.16%	114.37%	109.20%	108.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 105,154
RPS	176.50	147.56	133.29	113.34	100.14	146.33	124.40	5.99%
YoY %	19.61%	10.71%	17.60%	13.18%	-31.57%	17.63%	-	-
Horiz. %	141.88%	118.62%	107.15%	91.11%	80.50%	117.63%	100.00%	-
EPS	7.49	6.56	6.59	4.04	1.00	3.08	3.42	13.94%
YoY %	14.18%	-0.46%	63.12%	304.00%	-67.53%	-9.94%	-	-
Horiz. %	219.01%	191.81%	192.69%	118.13%	29.24%	90.06%	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	0.6972	0.6248	0.5798	0.5174	0.4946	0.4883	0.4531	7.43%
YoY %	11.59%	7.76%	12.06%	4.61%	1.29%	7.77%	-	-
Horiz. %	153.87%	137.89%	127.96%	114.19%	109.16%	107.77%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.53	1.28	1.00	1.00	0.82	0.88	1.17	-
P/RPS	0.23	0.23	0.20	0.23	0.21	0.16	0.24	-0.70%
YoY %	0.00%	15.00%	-13.04%	9.52%	31.25%	-33.33%	-	-
Horiz. %	95.83%	95.83%	83.33%	95.83%	87.50%	66.67%	100.00%	-
P/EPS	5.31	5.08	3.95	6.44	21.37	7.43	8.91	-8.25%
YoY %	4.53%	28.61%	-38.66%	-69.86%	187.62%	-16.61%	-	-
Horiz. %	59.60%	57.01%	44.33%	72.28%	239.84%	83.39%	100.00%	-
EY	18.83	19.68	25.33	15.53	4.68	13.45	11.22	9.00%
YoY %	-4.32%	-22.31%	63.10%	231.84%	-65.20%	19.88%	-	-
Horiz. %	167.83%	175.40%	225.76%	138.41%	41.71%	119.88%	100.00%	-
DY	4.58	4.69	5.00	4.00	2.44	3.41	2.56	10.17%
YoY %	-2.35%	-6.20%	25.00%	63.93%	-28.45%	33.20%	-	-
Horiz. %	178.91%	183.20%	195.31%	156.25%	95.31%	133.20%	100.00%	-
P/NAPS	0.57	0.53	0.45	0.50	0.43	0.47	0.67	-2.65%
YoY %	7.55%	17.78%	-10.00%	16.28%	-8.51%	-29.85%	-	-
Horiz. %	85.07%	79.10%	67.16%	74.63%	64.18%	70.15%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/13	22/11/12	24/11/11	01/12/10	20/11/09	28/11/08	23/11/07	-
Price	1.66	1.33	1.16	0.97	0.90	0.82	1.00	-
P/RPS	0.24	0.23	0.23	0.22	0.23	0.15	0.21	2.24%
YoY %	4.35%	0.00%	4.55%	-4.35%	53.33%	-28.57%	-	-
Horiz. %	114.29%	109.52%	109.52%	104.76%	109.52%	71.43%	100.00%	-
P/EPS	5.76	5.28	4.58	6.25	23.45	6.93	7.62	-4.55%
YoY %	9.09%	15.28%	-26.72%	-73.35%	238.38%	-9.06%	-	-
Horiz. %	75.59%	69.29%	60.10%	82.02%	307.74%	90.94%	100.00%	-
EY	17.36	18.94	21.83	16.01	4.26	14.44	13.13	4.76%
YoY %	-8.34%	-13.24%	36.35%	275.82%	-70.50%	9.98%	-	-
Horiz. %	132.22%	144.25%	166.26%	121.93%	32.44%	109.98%	100.00%	-
DY	4.22	4.51	4.31	4.12	2.22	3.66	3.00	5.84%
YoY %	-6.43%	4.64%	4.61%	85.59%	-39.34%	22.00%	-	-
Horiz. %	140.67%	150.33%	143.67%	137.33%	74.00%	122.00%	100.00%	-
P/NAPS	0.62	0.55	0.52	0.49	0.47	0.44	0.57	1.40%
YoY %	12.73%	5.77%	6.12%	4.26%	6.82%	-22.81%	-	-
Horiz. %	108.77%	96.49%	91.23%	85.96%	82.46%	77.19%	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