[TGUAN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 251.62%
YoY- 215.76%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 631,153 543,415 488,434 403,060 564,584 518,215 469,514 5.04%
PBT 29,328 28,116 22,727 17,509 3,790 16,014 26,903 1.44%
Tax -1,268 -786 -2,366 -3,300 710 -4,032 -5,332 -21.27%
NP 28,060 27,330 20,361 14,209 4,500 11,982 21,571 4.47%
-
NP to SH 27,278 27,204 20,361 14,209 4,500 12,008 21,570 3.98%
-
Tax Rate 4.32% 2.80% 10.41% 18.85% -18.73% 25.18% 19.82% -
Total Cost 603,093 516,085 468,073 388,851 560,084 506,233 447,943 5.07%
-
Net Worth 261,945 243,118 217,777 202,878 191,397 105,232 176,596 6.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,363 6,314 5,260 4,204 2,103 3,156 3,153 15.16%
Div Payout % 27.00% 23.21% 25.84% 29.59% 46.74% 26.29% 14.62% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 261,945 243,118 217,777 202,878 191,397 105,232 176,596 6.78%
NOSH 105,199 105,245 105,206 105,118 105,163 105,232 105,117 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.45% 5.03% 4.17% 3.53% 0.80% 2.31% 4.59% -
ROE 10.41% 11.19% 9.35% 7.00% 2.35% 11.41% 12.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 599.96 516.33 464.26 383.43 536.86 492.45 446.66 5.03%
EPS 25.93 25.85 19.35 13.52 4.28 11.41 20.52 3.97%
DPS 7.00 6.00 5.00 4.00 2.00 3.00 3.00 15.15%
NAPS 2.49 2.31 2.07 1.93 1.82 1.00 1.68 6.77%
Adjusted Per Share Value based on latest NOSH - 105,118
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 156.05 134.36 120.77 99.66 139.59 128.13 116.09 5.04%
EPS 6.74 6.73 5.03 3.51 1.11 2.97 5.33 3.98%
DPS 1.82 1.56 1.30 1.04 0.52 0.78 0.78 15.15%
NAPS 0.6477 0.6011 0.5385 0.5016 0.4732 0.2602 0.4366 6.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.34 1.15 0.96 0.77 0.75 0.98 1.43 -
P/RPS 0.22 0.22 0.21 0.20 0.14 0.20 0.32 -6.04%
P/EPS 5.17 4.45 4.96 5.70 17.53 8.59 6.97 -4.85%
EY 19.35 22.48 20.16 17.55 5.71 11.64 14.35 5.10%
DY 5.22 5.22 5.21 5.19 2.67 3.06 2.10 16.37%
P/NAPS 0.54 0.50 0.46 0.40 0.41 0.98 0.85 -7.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.30 1.34 0.92 0.81 0.69 0.82 1.56 -
P/RPS 0.22 0.26 0.20 0.21 0.13 0.17 0.35 -7.44%
P/EPS 5.01 5.18 4.75 5.99 16.13 7.19 7.60 -6.70%
EY 19.95 19.29 21.04 16.69 6.20 13.92 13.15 7.18%
DY 5.38 4.48 5.43 4.94 2.90 3.66 1.92 18.71%
P/NAPS 0.52 0.58 0.44 0.42 0.38 0.82 0.93 -9.22%

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