[TGUAN] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -24.66%
YoY- -6.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 124,627 139,486 123,787 111,067 114,094 109,458 103,464 13.22%
PBT 7,187 8,439 3,550 4,408 6,330 3,846 5,581 18.38%
Tax -840 -1,306 -143 -188 -729 -745 -464 48.59%
NP 6,347 7,133 3,407 4,220 5,601 3,101 5,117 15.45%
-
NP to SH 6,347 7,133 3,407 4,220 5,601 3,101 5,117 15.45%
-
Tax Rate 11.69% 15.48% 4.03% 4.26% 11.52% 19.37% 8.31% -
Total Cost 118,280 132,353 120,380 106,847 108,493 106,357 98,347 13.10%
-
Net Worth 223,144 217,777 209,257 212,578 208,458 202,878 200,047 7.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,260 - - - 4,204 - -
Div Payout % - 73.75% - - - 135.59% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 223,144 217,777 209,257 212,578 208,458 202,878 200,047 7.56%
NOSH 105,257 105,206 105,154 105,236 105,281 105,118 105,288 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.09% 5.11% 2.75% 3.80% 4.91% 2.83% 4.95% -
ROE 2.84% 3.28% 1.63% 1.99% 2.69% 1.53% 2.56% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 118.40 132.58 117.72 105.54 108.37 104.13 98.27 13.24%
EPS 6.03 6.78 3.24 4.01 5.32 2.95 4.86 15.48%
DPS 0.00 5.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.12 2.07 1.99 2.02 1.98 1.93 1.90 7.58%
Adjusted Per Share Value based on latest NOSH - 105,236
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.81 34.49 30.61 27.46 28.21 27.06 25.58 13.21%
EPS 1.57 1.76 0.84 1.04 1.38 0.77 1.27 15.20%
DPS 0.00 1.30 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.5517 0.5385 0.5174 0.5256 0.5154 0.5016 0.4946 7.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.02 0.96 1.00 0.85 0.80 0.77 0.82 -
P/RPS 0.86 0.72 0.85 0.81 0.74 0.74 0.83 2.39%
P/EPS 16.92 14.16 30.86 21.20 15.04 26.10 16.87 0.19%
EY 5.91 7.06 3.24 4.72 6.65 3.83 5.93 -0.22%
DY 0.00 5.21 0.00 0.00 0.00 5.19 0.00 -
P/NAPS 0.48 0.46 0.50 0.42 0.40 0.40 0.43 7.61%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 -
Price 1.05 0.92 0.97 0.91 0.78 0.81 0.90 -
P/RPS 0.89 0.69 0.82 0.86 0.72 0.78 0.92 -2.18%
P/EPS 17.41 13.57 29.94 22.69 14.66 27.46 18.52 -4.04%
EY 5.74 7.37 3.34 4.41 6.82 3.64 5.40 4.15%
DY 0.00 5.43 0.00 0.00 0.00 4.94 0.00 -
P/NAPS 0.50 0.44 0.49 0.45 0.39 0.42 0.47 4.21%

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