[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -2.52%
YoY- -3.49%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 695,104 674,432 631,193 603,969 595,254 581,424 540,013 18.34%
PBT 28,004 29,692 29,298 27,718 28,752 26,984 28,057 -0.12%
Tax -5,718 -7,336 -1,300 -2,230 -2,888 -4,824 -932 235.50%
NP 22,286 22,356 27,998 25,488 25,864 22,160 27,125 -12.28%
-
NP to SH 21,592 21,940 27,216 25,093 25,742 22,184 27,036 -13.93%
-
Tax Rate 20.42% 24.71% 4.44% 8.05% 10.04% 17.88% 3.32% -
Total Cost 672,818 652,076 603,195 578,481 569,390 559,264 512,888 19.85%
-
Net Worth 275,687 268,459 261,944 252,476 255,736 247,307 241,953 9.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 7,363 - - - 6,311 -
Div Payout % - - 27.06% - - - 23.35% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 275,687 268,459 261,944 252,476 255,736 247,307 241,953 9.09%
NOSH 105,224 105,278 105,198 105,198 105,241 105,237 105,197 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.21% 3.31% 4.44% 4.22% 4.35% 3.81% 5.02% -
ROE 7.83% 8.17% 10.39% 9.94% 10.07% 8.97% 11.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 660.59 640.62 600.00 574.12 565.61 552.49 513.33 18.32%
EPS 20.52 20.84 25.87 23.85 24.46 21.08 25.70 -13.94%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 6.00 -
NAPS 2.62 2.55 2.49 2.40 2.43 2.35 2.30 9.08%
Adjusted Per Share Value based on latest NOSH - 105,292
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 171.87 166.75 156.06 149.33 147.18 143.76 133.52 18.35%
EPS 5.34 5.42 6.73 6.20 6.36 5.49 6.68 -13.87%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 1.56 -
NAPS 0.6816 0.6638 0.6477 0.6243 0.6323 0.6115 0.5982 9.09%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.64 1.39 1.34 1.28 1.37 1.39 1.15 -
P/RPS 0.25 0.22 0.22 0.22 0.24 0.25 0.22 8.90%
P/EPS 7.99 6.67 5.18 5.37 5.60 6.59 4.47 47.33%
EY 12.51 14.99 19.31 18.64 17.85 15.17 22.35 -32.10%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.22 -
P/NAPS 0.63 0.55 0.54 0.53 0.56 0.59 0.50 16.67%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 -
Price 1.59 1.79 1.30 1.33 1.31 1.36 1.34 -
P/RPS 0.24 0.28 0.22 0.23 0.23 0.25 0.26 -5.20%
P/EPS 7.75 8.59 5.02 5.58 5.36 6.45 5.21 30.34%
EY 12.91 11.64 19.90 17.93 18.67 15.50 19.18 -23.21%
DY 0.00 0.00 5.38 0.00 0.00 0.00 4.48 -
P/NAPS 0.61 0.70 0.52 0.55 0.54 0.58 0.58 3.42%

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