[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.58%
YoY- -51.93%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 408,778 293,602 190,138 87,999 564,558 453,165 280,363 28.49%
PBT 18,541 13,663 8,082 2,377 3,815 13,916 10,427 46.62%
Tax -3,380 -2,555 -2,091 -917 831 -2,349 -1,581 65.72%
NP 15,161 11,108 5,991 1,460 4,646 11,567 8,846 43.07%
-
NP to SH 15,161 11,108 5,991 1,460 4,646 11,567 8,846 43.07%
-
Tax Rate 18.23% 18.70% 25.87% 38.58% -21.78% 16.88% 15.16% -
Total Cost 393,617 282,494 184,147 86,539 559,912 441,598 271,517 28.00%
-
Net Worth 204,037 199,859 198,998 196,417 191,355 197,870 192,487 3.95%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,206 - - - 2,102 - - -
Div Payout % 27.75% - - - 45.26% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 204,037 199,859 198,998 196,417 191,355 197,870 192,487 3.95%
NOSH 105,173 105,189 105,289 105,035 105,140 105,250 105,184 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.71% 3.78% 3.15% 1.66% 0.82% 2.55% 3.16% -
ROE 7.43% 5.56% 3.01% 0.74% 2.43% 5.85% 4.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 388.67 279.12 180.59 83.78 536.96 430.56 266.54 28.50%
EPS 14.41 10.56 5.69 1.39 4.42 10.99 8.41 43.04%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.94 1.90 1.89 1.87 1.82 1.88 1.83 3.95%
Adjusted Per Share Value based on latest NOSH - 105,035
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 101.07 72.59 47.01 21.76 139.59 112.05 69.32 28.49%
EPS 3.75 2.75 1.48 0.36 1.15 2.86 2.19 42.98%
DPS 1.04 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.5045 0.4942 0.492 0.4856 0.4731 0.4892 0.4759 3.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.77 0.82 0.75 0.60 0.75 0.88 0.89 -
P/RPS 0.20 0.29 0.42 0.72 0.14 0.20 0.33 -28.31%
P/EPS 5.34 7.77 13.18 43.17 16.97 8.01 10.58 -36.52%
EY 18.72 12.88 7.59 2.32 5.89 12.49 9.45 57.53%
DY 5.19 0.00 0.00 0.00 2.67 0.00 0.00 -
P/NAPS 0.40 0.43 0.40 0.32 0.41 0.47 0.49 -12.62%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 -
Price 0.81 0.90 0.78 0.72 0.69 0.82 1.00 -
P/RPS 0.21 0.32 0.43 0.86 0.13 0.19 0.38 -32.58%
P/EPS 5.62 8.52 13.71 51.80 15.61 7.46 11.89 -39.23%
EY 17.80 11.73 7.29 1.93 6.40 13.40 8.41 64.62%
DY 4.94 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 0.42 0.47 0.41 0.39 0.38 0.44 0.55 -16.41%

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