[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.46%
YoY- 0.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 714,233 695,104 674,432 631,193 603,969 595,254 581,424 14.68%
PBT 36,661 28,004 29,692 29,298 27,718 28,752 26,984 22.64%
Tax -6,654 -5,718 -7,336 -1,300 -2,230 -2,888 -4,824 23.88%
NP 30,006 22,286 22,356 27,998 25,488 25,864 22,160 22.37%
-
NP to SH 29,138 21,592 21,940 27,216 25,093 25,742 22,184 19.91%
-
Tax Rate 18.15% 20.42% 24.71% 4.44% 8.05% 10.04% 17.88% -
Total Cost 684,226 672,818 652,076 603,195 578,481 569,390 559,264 14.37%
-
Net Worth 281,987 275,687 268,459 261,944 252,476 255,736 247,307 9.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 7,363 - - - -
Div Payout % - - - 27.06% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 281,987 275,687 268,459 261,944 252,476 255,736 247,307 9.13%
NOSH 105,219 105,224 105,278 105,198 105,198 105,241 105,237 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.20% 3.21% 3.31% 4.44% 4.22% 4.35% 3.81% -
ROE 10.33% 7.83% 8.17% 10.39% 9.94% 10.07% 8.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 678.81 660.59 640.62 600.00 574.12 565.61 552.49 14.69%
EPS 27.69 20.52 20.84 25.87 23.85 24.46 21.08 19.92%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.68 2.62 2.55 2.49 2.40 2.43 2.35 9.14%
Adjusted Per Share Value based on latest NOSH - 105,199
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 176.60 171.87 166.75 156.06 149.33 147.18 143.76 14.68%
EPS 7.20 5.34 5.42 6.73 6.20 6.36 5.49 19.79%
DPS 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
NAPS 0.6972 0.6816 0.6638 0.6477 0.6243 0.6323 0.6115 9.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.53 1.64 1.39 1.34 1.28 1.37 1.39 -
P/RPS 0.23 0.25 0.22 0.22 0.22 0.24 0.25 -5.40%
P/EPS 5.52 7.99 6.67 5.18 5.37 5.60 6.59 -11.13%
EY 18.10 12.51 14.99 19.31 18.64 17.85 15.17 12.48%
DY 0.00 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.55 0.54 0.53 0.56 0.59 -2.27%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 -
Price 1.66 1.59 1.79 1.30 1.33 1.31 1.36 -
P/RPS 0.24 0.24 0.28 0.22 0.23 0.23 0.25 -2.68%
P/EPS 5.99 7.75 8.59 5.02 5.58 5.36 6.45 -4.80%
EY 16.68 12.91 11.64 19.90 17.93 18.67 15.50 5.00%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.70 0.52 0.55 0.54 0.58 4.54%

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