[TGUAN] YoY TTM Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	498,967	429,155	515,651	539,682	476,632	405,492	334,228	6.90%
YoY %	16.27%	-16.77%	-4.45%	13.23%	17.54%	21.32%	-	-
Horiz. %	149.29%	128.40%	154.28%	161.47%	142.61%	121.32%	100.00%	-
PBT	23,584	21,462	2,875	15,668	24,801	25,304	30,831	-4.36%
YoY %	9.89%	646.50%	-81.65%	-36.83%	-1.99%	-17.93%	-	-
Horiz. %	76.49%	69.61%	9.33%	50.82%	80.44%	82.07%	100.00%	-
Tax	-2,477	-3,112	48	-3,981	-5,168	-3,179	-3,898	-7.27%
YoY %	20.40%	-6,583.33%	101.21%	22.97%	-62.57%	18.45%	-	-
Horiz. %	63.55%	79.84%	-1.23%	102.13%	132.58%	81.55%	100.00%	-
NP	21,107	18,350	2,923	11,687	19,633	22,125	26,933	-3.97%
YoY %	15.02%	527.78%	-74.99%	-40.47%	-11.26%	-17.85%	-	-
Horiz. %	78.37%	68.13%	10.85%	43.39%	72.90%	82.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,107	18,350	2,923	11,713	19,632	22,125	26,933	-3.97%
YoY %	15.02%	527.78%	-75.04%	-40.34%	-11.27%	-17.85%	-	-
Horiz. %	78.37%	68.13%	10.85%	43.49%	72.89%	82.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.50%	14.50%	-1.67%	25.41%	20.84%	12.56%	12.64%	-
YoY %	-27.59%	968.26%	-106.57%	21.93%	65.92%	-0.63%	-	-
Horiz. %	83.07%	114.72%	-13.21%	201.03%	164.87%	99.37%	100.00%	-
Total Cost	477,860	410,805	512,728	527,995	456,999	383,367	307,295	7.63%
YoY %	16.32%	-19.88%	-2.89%	15.54%	19.21%	24.76%	-	-
Horiz. %	155.51%	133.68%	166.85%	171.82%	148.72%	124.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,144	208,458	196,417	187,053	177,636	166,199	149,469	6.90%
YoY %	7.05%	6.13%	5.01%	5.30%	6.88%	11.19%	-	-
Horiz. %	149.29%	139.47%	131.41%	125.15%	118.84%	111.19%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	5,260	4,204	2,103	3,156	3,153	5,257	3,339	7.86%
YoY %	25.12%	99.90%	-33.37%	0.10%	-40.02%	57.44%	-	-
Horiz. %	157.53%	125.91%	62.98%	94.52%	94.43%	157.44%	100.00%	-
Div Payout %	24.92%	22.91%	71.96%	26.95%	16.06%	23.76%	12.40%	-
YoY %	8.77%	-68.16%	167.01%	67.81%	-32.41%	91.61%	-	-
Horiz. %	200.97%	184.76%	580.32%	217.34%	129.52%	191.61%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	223,144	208,458	196,417	187,053	177,636	166,199	149,469	6.90%
YoY %	7.05%	6.13%	5.01%	5.30%	6.88%	11.19%	-	-
Horiz. %	149.29%	139.47%	131.41%	125.15%	118.84%	111.19%	100.00%	-
NOSH	105,257	105,281	105,035	105,086	105,110	105,189	105,260	-0.00%
YoY %	-0.02%	0.23%	-0.05%	-0.02%	-0.08%	-0.07%	-	-
Horiz. %	100.00%	100.02%	99.79%	99.83%	99.86%	99.93%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	4.23%	4.28%	0.57%	2.17%	4.12%	5.46%	8.06%	-
YoY %	-1.17%	650.88%	-73.73%	-47.33%	-24.54%	-32.26%	-	-
Horiz. %	52.48%	53.10%	7.07%	26.92%	51.12%	67.74%	100.00%	-
ROE	9.46%	8.80%	1.49%	6.26%	11.05%	13.31%	18.02%	-
YoY %	7.50%	490.60%	-76.20%	-43.35%	-16.98%	-26.14%	-	-
Horiz. %	52.50%	48.83%	8.27%	34.74%	61.32%	73.86%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	474.05	407.62	490.93	513.56	453.46	385.49	317.52	6.90%
YoY %	16.30%	-16.97%	-4.41%	13.25%	17.63%	21.41%	-	-
Horiz. %	149.30%	128.38%	154.61%	161.74%	142.81%	121.41%	100.00%	-
EPS	20.05	17.43	2.78	11.15	18.68	21.03	25.59	-3.98%
YoY %	15.03%	526.98%	-75.07%	-40.31%	-11.17%	-17.82%	-	-
Horiz. %	78.35%	68.11%	10.86%	43.57%	73.00%	82.18%	100.00%	-
DPS	5.00	4.00	2.00	3.00	3.00	5.00	3.17	7.88%
YoY %	25.00%	100.00%	-33.33%	0.00%	-40.00%	57.73%	-	-
Horiz. %	157.73%	126.18%	63.09%	94.64%	94.64%	157.73%	100.00%	-
NAPS	2.12	1.98	1.87	1.78	1.69	1.58	1.42	6.90%
YoY %	7.07%	5.88%	5.06%	5.33%	6.96%	11.27%	-	-
Horiz. %	149.30%	139.44%	131.69%	125.35%	119.01%	111.27%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 105,086
RPS	123.37	106.11	127.50	133.44	117.85	100.26	82.64	6.90%
YoY %	16.27%	-16.78%	-4.45%	13.23%	17.54%	21.32%	-	-
Horiz. %	149.29%	128.40%	154.28%	161.47%	142.61%	121.32%	100.00%	-
EPS	5.22	4.54	0.72	2.90	4.85	5.47	6.66	-3.97%
YoY %	14.98%	530.56%	-75.17%	-40.21%	-11.33%	-17.87%	-	-
Horiz. %	78.38%	68.17%	10.81%	43.54%	72.82%	82.13%	100.00%	-
DPS	1.30	1.04	0.52	0.78	0.78	1.30	0.83	7.76%
YoY %	25.00%	100.00%	-33.33%	0.00%	-40.00%	56.63%	-	-
Horiz. %	156.63%	125.30%	62.65%	93.98%	93.98%	156.63%	100.00%	-
NAPS	0.5517	0.5154	0.4856	0.4625	0.4392	0.4109	0.3696	6.90%
YoY %	7.04%	6.14%	4.99%	5.31%	6.89%	11.17%	-	-
Horiz. %	149.27%	139.45%	131.39%	125.14%	118.83%	111.17%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.02	0.80	0.60	0.98	1.43	1.75	2.21	-
P/RPS	0.22	0.20	0.12	0.19	0.32	0.45	0.70	-17.53%
YoY %	10.00%	66.67%	-36.84%	-40.62%	-28.89%	-35.71%	-	-
Horiz. %	31.43%	28.57%	17.14%	27.14%	45.71%	64.29%	100.00%	-
P/EPS	5.09	4.59	21.56	8.79	7.66	8.32	8.64	-8.43%
YoY %	10.89%	-78.71%	145.28%	14.75%	-7.93%	-3.70%	-	-
Horiz. %	58.91%	53.12%	249.54%	101.74%	88.66%	96.30%	100.00%	-
EY	19.66	21.79	4.64	11.37	13.06	12.02	11.58	9.21%
YoY %	-9.78%	369.61%	-59.19%	-12.94%	8.65%	3.80%	-	-
Horiz. %	169.78%	188.17%	40.07%	98.19%	112.78%	103.80%	100.00%	-
DY	4.90	5.00	3.33	3.06	2.10	2.86	1.44	22.63%
YoY %	-2.00%	50.15%	8.82%	45.71%	-26.57%	98.61%	-	-
Horiz. %	340.28%	347.22%	231.25%	212.50%	145.83%	198.61%	100.00%	-
P/NAPS	0.48	0.40	0.32	0.55	0.85	1.11	1.56	-17.82%
YoY %	20.00%	25.00%	-41.82%	-35.29%	-23.42%	-28.85%	-	-
Horiz. %	30.77%	25.64%	20.51%	35.26%	54.49%	71.15%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/05/11	27/05/10	28/05/09	29/05/08	31/05/07	30/05/06	18/05/05	-
Price	1.05	0.78	0.72	0.87	1.31	1.77	2.24	-
P/RPS	0.22	0.19	0.15	0.17	0.29	0.46	0.71	-17.73%
YoY %	15.79%	26.67%	-11.76%	-41.38%	-36.96%	-35.21%	-	-
Horiz. %	30.99%	26.76%	21.13%	23.94%	40.85%	64.79%	100.00%	-
P/EPS	5.24	4.48	25.87	7.81	7.01	8.42	8.75	-8.18%
YoY %	16.96%	-82.68%	231.24%	11.41%	-16.75%	-3.77%	-	-
Horiz. %	59.89%	51.20%	295.66%	89.26%	80.11%	96.23%	100.00%	-
EY	19.10	22.35	3.87	12.81	14.26	11.88	11.42	8.94%
YoY %	-14.54%	477.52%	-69.79%	-10.17%	20.03%	4.03%	-	-
Horiz. %	167.25%	195.71%	33.89%	112.17%	124.87%	104.03%	100.00%	-
DY	4.76	5.13	2.78	3.45	2.29	2.82	1.42	22.32%
YoY %	-7.21%	84.53%	-19.42%	50.66%	-18.79%	98.59%	-	-
Horiz. %	335.21%	361.27%	195.77%	242.96%	161.27%	198.59%	100.00%	-
P/NAPS	0.50	0.39	0.39	0.49	0.78	1.12	1.58	-17.44%
YoY %	28.21%	0.00%	-20.41%	-37.18%	-30.36%	-29.11%	-	-
Horiz. %	31.65%	24.68%	24.68%	31.01%	49.37%	70.89%	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