[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 39.08%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 297,627 145,356 540,013 399,609 255,826 124,627 488,599 -28.16%
PBT 14,376 6,746 28,057 21,788 15,491 7,187 22,659 -26.18%
Tax -1,444 -1,206 -932 -2,326 -1,470 -840 -2,864 -36.67%
NP 12,932 5,540 27,125 19,462 14,021 6,347 19,795 -24.72%
-
NP to SH 12,871 5,546 27,036 19,500 14,021 6,347 19,795 -24.96%
-
Tax Rate 10.04% 17.88% 3.32% 10.68% 9.49% 11.69% 12.64% -
Total Cost 284,695 139,816 512,888 380,147 241,805 118,280 468,804 -28.30%
-
Net Worth 255,736 247,307 241,953 234,546 231,404 223,144 216,763 11.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 6,311 - - - 5,261 -
Div Payout % - - 23.35% - - - 26.58% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 255,736 247,307 241,953 234,546 231,404 223,144 216,763 11.66%
NOSH 105,241 105,237 105,197 105,177 105,183 105,257 105,224 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.35% 3.81% 5.02% 4.87% 5.48% 5.09% 4.05% -
ROE 5.03% 2.24% 11.17% 8.31% 6.06% 2.84% 9.13% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 282.80 138.12 513.33 379.94 243.22 118.40 464.34 -28.17%
EPS 12.23 5.27 25.70 18.54 13.33 6.03 18.82 -24.99%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 2.43 2.35 2.30 2.23 2.20 2.12 2.06 11.65%
Adjusted Per Share Value based on latest NOSH - 105,163
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 73.59 35.94 133.52 98.80 63.25 30.81 120.81 -28.16%
EPS 3.18 1.37 6.68 4.82 3.47 1.57 4.89 -24.95%
DPS 0.00 0.00 1.56 0.00 0.00 0.00 1.30 -
NAPS 0.6323 0.6115 0.5982 0.5799 0.5722 0.5517 0.536 11.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.37 1.39 1.15 1.00 1.22 1.02 0.96 -
P/RPS 0.48 1.01 0.22 0.26 0.50 0.86 0.21 73.60%
P/EPS 11.20 26.38 4.47 5.39 9.15 16.92 5.10 69.03%
EY 8.93 3.79 22.35 18.54 10.93 5.91 19.60 -40.81%
DY 0.00 0.00 5.22 0.00 0.00 0.00 5.21 -
P/NAPS 0.56 0.59 0.50 0.45 0.55 0.48 0.47 12.40%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 27/08/12 24/05/12 29/02/12 24/11/11 25/08/11 27/05/11 25/02/11 -
Price 1.31 1.36 1.34 1.16 0.99 1.05 0.92 -
P/RPS 0.46 0.98 0.26 0.31 0.41 0.89 0.20 74.33%
P/EPS 10.71 25.81 5.21 6.26 7.43 17.41 4.89 68.73%
EY 9.34 3.88 19.18 15.98 13.46 5.74 20.45 -40.72%
DY 0.00 0.00 4.48 0.00 0.00 0.00 5.43 -
P/NAPS 0.54 0.58 0.58 0.52 0.45 0.50 0.45 12.93%

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