[TGUAN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 29.14%
YoY- 527.78%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 654,405 564,144 498,967 429,155 515,651 539,682 476,632 5.41%
PBT 30,005 27,675 23,584 21,462 2,875 15,668 24,801 3.22%
Tax -1,896 -1,152 -2,477 -3,112 48 -3,981 -5,168 -15.37%
NP 28,109 26,523 21,107 18,350 2,923 11,687 19,633 6.15%
-
NP to SH 27,217 26,403 21,107 18,350 2,923 11,713 19,632 5.59%
-
Tax Rate 6.32% 4.16% 10.50% 14.50% -1.67% 25.41% 20.84% -
Total Cost 626,296 537,621 477,860 410,805 512,728 527,995 456,999 5.38%
-
Net Worth 268,459 247,307 223,144 208,458 196,417 187,053 177,636 7.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,363 6,314 5,260 4,204 2,103 3,156 3,153 15.16%
Div Payout % 27.06% 23.92% 24.92% 22.91% 71.96% 26.95% 16.06% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 268,459 247,307 223,144 208,458 196,417 187,053 177,636 7.11%
NOSH 105,278 105,237 105,257 105,281 105,035 105,086 105,110 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.30% 4.70% 4.23% 4.28% 0.57% 2.17% 4.12% -
ROE 10.14% 10.68% 9.46% 8.80% 1.49% 6.26% 11.05% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 621.60 536.07 474.05 407.62 490.93 513.56 453.46 5.39%
EPS 25.85 25.09 20.05 17.43 2.78 11.15 18.68 5.55%
DPS 7.00 6.00 5.00 4.00 2.00 3.00 3.00 15.15%
NAPS 2.55 2.35 2.12 1.98 1.87 1.78 1.69 7.08%
Adjusted Per Share Value based on latest NOSH - 105,281
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 161.80 139.49 123.37 106.11 127.50 133.44 117.85 5.41%
EPS 6.73 6.53 5.22 4.54 0.72 2.90 4.85 5.60%
DPS 1.82 1.56 1.30 1.04 0.52 0.78 0.78 15.15%
NAPS 0.6638 0.6115 0.5517 0.5154 0.4856 0.4625 0.4392 7.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.39 1.39 1.02 0.80 0.60 0.98 1.43 -
P/RPS 0.22 0.26 0.22 0.20 0.12 0.19 0.32 -6.04%
P/EPS 5.38 5.54 5.09 4.59 21.56 8.79 7.66 -5.71%
EY 18.60 18.05 19.66 21.79 4.64 11.37 13.06 6.06%
DY 5.04 4.32 4.90 5.00 3.33 3.06 2.10 15.69%
P/NAPS 0.55 0.59 0.48 0.40 0.32 0.55 0.85 -6.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 27/05/11 27/05/10 28/05/09 29/05/08 31/05/07 -
Price 1.79 1.36 1.05 0.78 0.72 0.87 1.31 -
P/RPS 0.29 0.25 0.22 0.19 0.15 0.17 0.29 0.00%
P/EPS 6.92 5.42 5.24 4.48 25.87 7.81 7.01 -0.21%
EY 14.44 18.45 19.10 22.35 3.87 12.81 14.26 0.20%
DY 3.91 4.41 4.76 5.13 2.78 3.45 2.29 9.31%
P/NAPS 0.70 0.58 0.50 0.39 0.39 0.49 0.78 -1.78%

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