[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 49.64%
YoY- 30.57%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 399,609 255,826 124,627 488,599 348,948 225,161 114,094 130.45%
PBT 21,788 15,491 7,187 22,659 14,288 10,738 6,330 127.79%
Tax -2,326 -1,470 -840 -2,864 -1,060 -917 -729 116.57%
NP 19,462 14,021 6,347 19,795 13,228 9,821 5,601 129.23%
-
NP to SH 19,500 14,021 6,347 19,795 13,228 9,821 5,601 129.53%
-
Tax Rate 10.68% 9.49% 11.69% 12.64% 7.42% 8.54% 11.52% -
Total Cost 380,147 241,805 118,280 468,804 335,720 215,340 108,493 130.51%
-
Net Worth 234,546 231,404 223,144 216,763 209,417 212,402 208,458 8.17%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 5,261 - - - -
Div Payout % - - - 26.58% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,546 231,404 223,144 216,763 209,417 212,402 208,458 8.17%
NOSH 105,177 105,183 105,257 105,224 105,234 105,149 105,281 -0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.87% 5.48% 5.09% 4.05% 3.79% 4.36% 4.91% -
ROE 8.31% 6.06% 2.84% 9.13% 6.32% 4.62% 2.69% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 379.94 243.22 118.40 464.34 331.59 214.13 108.37 130.60%
EPS 18.54 13.33 6.03 18.82 12.57 9.34 5.32 129.68%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.23 2.20 2.12 2.06 1.99 2.02 1.98 8.24%
Adjusted Per Share Value based on latest NOSH - 105,206
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 98.80 63.25 30.81 120.81 86.28 55.67 28.21 130.44%
EPS 4.82 3.47 1.57 4.89 3.27 2.43 1.38 130.02%
DPS 0.00 0.00 0.00 1.30 0.00 0.00 0.00 -
NAPS 0.5799 0.5722 0.5517 0.536 0.5178 0.5252 0.5154 8.17%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.22 1.02 0.96 1.00 0.85 0.80 -
P/RPS 0.26 0.50 0.86 0.21 0.30 0.40 0.74 -50.17%
P/EPS 5.39 9.15 16.92 5.10 7.96 9.10 15.04 -49.51%
EY 18.54 10.93 5.91 19.60 12.57 10.99 6.65 97.96%
DY 0.00 0.00 0.00 5.21 0.00 0.00 0.00 -
P/NAPS 0.45 0.55 0.48 0.47 0.50 0.42 0.40 8.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 25/02/11 01/12/10 26/08/10 27/05/10 -
Price 1.16 0.99 1.05 0.92 0.97 0.91 0.78 -
P/RPS 0.31 0.41 0.89 0.20 0.29 0.42 0.72 -42.95%
P/EPS 6.26 7.43 17.41 4.89 7.72 9.74 14.66 -43.26%
EY 15.98 13.46 5.74 20.45 12.96 10.26 6.82 76.32%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.50 0.45 0.49 0.45 0.39 21.12%

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