[TGUAN] QoQ Annualized Quarter 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- 47.77%
YoY- 283.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 488,599 465,264 450,322 456,376 408,778 391,469 380,276 18.13%
PBT 22,659 19,050 21,476 25,320 18,541 18,217 16,164 25.17%
Tax -2,864 -1,413 -1,834 -2,916 -3,380 -3,406 -4,182 -22.25%
NP 19,795 17,637 19,642 22,404 15,161 14,810 11,982 39.62%
-
NP to SH 19,795 17,637 19,642 22,404 15,161 14,810 11,982 39.62%
-
Tax Rate 12.64% 7.42% 8.54% 11.52% 18.23% 18.70% 25.87% -
Total Cost 468,804 447,626 430,680 433,972 393,617 376,658 368,294 17.40%
-
Net Worth 216,763 209,417 212,402 208,458 204,037 199,859 198,998 5.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,261 - - - 4,206 - - -
Div Payout % 26.58% - - - 27.75% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 216,763 209,417 212,402 208,458 204,037 199,859 198,998 5.84%
NOSH 105,224 105,234 105,149 105,281 105,173 105,189 105,289 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.05% 3.79% 4.36% 4.91% 3.71% 3.78% 3.15% -
ROE 9.13% 8.42% 9.25% 10.75% 7.43% 7.41% 6.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 464.34 442.12 428.27 433.48 388.67 372.16 361.17 18.18%
EPS 18.82 16.76 18.68 21.28 14.41 14.08 11.38 39.71%
DPS 5.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 2.06 1.99 2.02 1.98 1.94 1.90 1.89 5.89%
Adjusted Per Share Value based on latest NOSH - 105,281
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 120.81 115.04 111.34 112.84 101.07 96.79 94.02 18.13%
EPS 4.89 4.36 4.86 5.54 3.75 3.66 2.96 39.62%
DPS 1.30 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.536 0.5178 0.5252 0.5154 0.5045 0.4942 0.492 5.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.96 1.00 0.85 0.80 0.77 0.82 0.75 -
P/RPS 0.21 0.23 0.20 0.18 0.20 0.22 0.21 0.00%
P/EPS 5.10 5.97 4.55 3.76 5.34 5.82 6.59 -15.66%
EY 19.60 16.76 21.98 26.60 18.72 17.17 15.17 18.57%
DY 5.21 0.00 0.00 0.00 5.19 0.00 0.00 -
P/NAPS 0.47 0.50 0.42 0.40 0.40 0.43 0.40 11.31%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 -
Price 0.92 0.97 0.91 0.78 0.81 0.90 0.78 -
P/RPS 0.20 0.22 0.21 0.18 0.21 0.24 0.22 -6.14%
P/EPS 4.89 5.79 4.87 3.67 5.62 6.39 6.85 -20.07%
EY 20.45 17.28 20.53 27.28 17.80 15.64 14.59 25.16%
DY 5.43 0.00 0.00 0.00 4.94 0.00 0.00 -
P/NAPS 0.45 0.49 0.45 0.39 0.42 0.47 0.41 6.38%

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