[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.04%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 674,432 631,193 603,969 595,254 581,424 540,013 532,812 16.99%
PBT 29,692 29,298 27,718 28,752 26,984 28,057 29,050 1.46%
Tax -7,336 -1,300 -2,230 -2,888 -4,824 -932 -3,101 77.45%
NP 22,356 27,998 25,488 25,864 22,160 27,125 25,949 -9.45%
-
NP to SH 21,940 27,216 25,093 25,742 22,184 27,036 26,000 -10.69%
-
Tax Rate 24.71% 4.44% 8.05% 10.04% 17.88% 3.32% 10.67% -
Total Cost 652,076 603,195 578,481 569,390 559,264 512,888 506,862 18.26%
-
Net Worth 268,459 261,944 252,476 255,736 247,307 241,953 234,546 9.41%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 7,363 - - - 6,311 - -
Div Payout % - 27.06% - - - 23.35% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 268,459 261,944 252,476 255,736 247,307 241,953 234,546 9.41%
NOSH 105,278 105,198 105,198 105,241 105,237 105,197 105,177 0.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.31% 4.44% 4.22% 4.35% 3.81% 5.02% 4.87% -
ROE 8.17% 10.39% 9.94% 10.07% 8.97% 11.17% 11.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 640.62 600.00 574.12 565.61 552.49 513.33 506.58 16.92%
EPS 20.84 25.87 23.85 24.46 21.08 25.70 24.72 -10.74%
DPS 0.00 7.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 2.55 2.49 2.40 2.43 2.35 2.30 2.23 9.34%
Adjusted Per Share Value based on latest NOSH - 105,244
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 166.75 156.06 149.33 147.18 143.76 133.52 131.74 16.99%
EPS 5.42 6.73 6.20 6.36 5.49 6.68 6.43 -10.75%
DPS 0.00 1.82 0.00 0.00 0.00 1.56 0.00 -
NAPS 0.6638 0.6477 0.6243 0.6323 0.6115 0.5982 0.5799 9.41%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.39 1.34 1.28 1.37 1.39 1.15 1.00 -
P/RPS 0.22 0.22 0.22 0.24 0.25 0.22 0.20 6.55%
P/EPS 6.67 5.18 5.37 5.60 6.59 4.47 4.05 39.41%
EY 14.99 19.31 18.64 17.85 15.17 22.35 24.72 -28.33%
DY 0.00 5.22 0.00 0.00 0.00 5.22 0.00 -
P/NAPS 0.55 0.54 0.53 0.56 0.59 0.50 0.45 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 -
Price 1.79 1.30 1.33 1.31 1.36 1.34 1.16 -
P/RPS 0.28 0.22 0.23 0.23 0.25 0.26 0.23 13.99%
P/EPS 8.59 5.02 5.58 5.36 6.45 5.21 4.69 49.64%
EY 11.64 19.90 17.93 18.67 15.50 19.18 21.31 -33.15%
DY 0.00 5.38 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 0.70 0.52 0.55 0.54 0.58 0.58 0.52 21.89%

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