[TGUAN] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -63.82%
YoY- -62.52%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 543,415 488,434 403,060 564,584 518,215 469,514 380,374 6.12%
PBT 28,116 22,727 17,509 3,790 16,014 26,903 26,392 1.05%
Tax -786 -2,366 -3,300 710 -4,032 -5,332 -3,474 -21.93%
NP 27,330 20,361 14,209 4,500 11,982 21,571 22,918 2.97%
-
NP to SH 27,204 20,361 14,209 4,500 12,008 21,570 22,918 2.89%
-
Tax Rate 2.80% 10.41% 18.85% -18.73% 25.18% 19.82% 13.16% -
Total Cost 516,085 468,073 388,851 560,084 506,233 447,943 357,456 6.30%
-
Net Worth 243,118 217,777 202,878 191,397 105,232 176,596 160,879 7.12%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,314 5,260 4,204 2,103 3,156 3,153 5,257 3.09%
Div Payout % 23.21% 25.84% 29.59% 46.74% 26.29% 14.62% 22.94% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 243,118 217,777 202,878 191,397 105,232 176,596 160,879 7.12%
NOSH 105,245 105,206 105,118 105,163 105,232 105,117 105,150 0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.03% 4.17% 3.53% 0.80% 2.31% 4.59% 6.03% -
ROE 11.19% 9.35% 7.00% 2.35% 11.41% 12.21% 14.25% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 516.33 464.26 383.43 536.86 492.45 446.66 361.74 6.10%
EPS 25.85 19.35 13.52 4.28 11.41 20.52 21.80 2.87%
DPS 6.00 5.00 4.00 2.00 3.00 3.00 5.00 3.08%
NAPS 2.31 2.07 1.93 1.82 1.00 1.68 1.53 7.10%
Adjusted Per Share Value based on latest NOSH - 105,163
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.36 120.77 99.66 139.59 128.13 116.09 94.05 6.12%
EPS 6.73 5.03 3.51 1.11 2.97 5.33 5.67 2.89%
DPS 1.56 1.30 1.04 0.52 0.78 0.78 1.30 3.08%
NAPS 0.6011 0.5385 0.5016 0.4732 0.2602 0.4366 0.3978 7.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.15 0.96 0.77 0.75 0.98 1.43 2.00 -
P/RPS 0.22 0.21 0.20 0.14 0.20 0.32 0.55 -14.15%
P/EPS 4.45 4.96 5.70 17.53 8.59 6.97 9.18 -11.36%
EY 22.48 20.16 17.55 5.71 11.64 14.35 10.90 12.81%
DY 5.22 5.21 5.19 2.67 3.06 2.10 2.50 13.04%
P/NAPS 0.50 0.46 0.40 0.41 0.98 0.85 1.31 -14.82%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.34 0.92 0.81 0.69 0.82 1.56 1.80 -
P/RPS 0.26 0.20 0.21 0.13 0.17 0.35 0.50 -10.32%
P/EPS 5.18 4.75 5.99 16.13 7.19 7.60 8.26 -7.47%
EY 19.29 21.04 16.69 6.20 13.92 13.15 12.11 8.06%
DY 4.48 5.43 4.94 2.90 3.66 1.92 2.78 8.27%
P/NAPS 0.58 0.44 0.42 0.38 0.82 0.93 1.18 -11.15%

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