[TGUAN] QoQ Cumulative 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- 132.08%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 168,608 631,193 452,977 297,627 145,356 540,013 399,609 -43.71%
PBT 7,423 29,298 20,789 14,376 6,746 28,057 21,788 -51.18%
Tax -1,834 -1,300 -1,673 -1,444 -1,206 -932 -2,326 -14.63%
NP 5,589 27,998 19,116 12,932 5,540 27,125 19,462 -56.43%
-
NP to SH 5,485 27,216 18,820 12,871 5,546 27,036 19,500 -57.03%
-
Tax Rate 24.71% 4.44% 8.05% 10.04% 17.88% 3.32% 10.68% -
Total Cost 163,019 603,195 433,861 284,695 139,816 512,888 380,147 -43.10%
-
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 2.04% 10.39% 7.45% 5.03% 2.24% 11.17% 8.31% -
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 160.15 600.00 430.59 282.80 138.12 513.33 379.94 -43.75%
EPS 5.21 25.87 17.89 12.23 5.27 25.70 18.54 -57.06%
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 41.69 156.06 112.00 73.59 35.94 133.52 98.80 -43.71%
EPS 1.36 6.73 4.65 3.18 1.37 6.68 4.82 -56.94%
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 0.87 0.22 0.30 0.48 1.01 0.22 0.26 123.55%
P/EPS 26.68 5.18 7.15 11.20 26.38 4.47 5.39 190.16%
EY 3.75 19.31 13.98 8.93 3.79 22.35 18.54 -65.50%
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 1.12 0.22 0.31 0.46 0.98 0.26 0.31 135.26%
P/EPS 34.36 5.02 7.43 10.71 25.81 5.21 6.26 210.83%
EY 2.91 19.90 13.45 9.34 3.88 19.18 15.98 -67.83%
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