[TGUAN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.93%
YoY- 88.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 111,067 114,094 109,458 103,464 102,139 87,999 111,419 -0.21%
PBT 4,408 6,330 3,846 5,581 5,705 2,377 -10,126 -
Tax -188 -729 -745 -464 -1,174 -917 3,059 -
NP 4,220 5,601 3,101 5,117 4,531 1,460 -7,067 -
-
NP to SH 4,220 5,601 3,101 5,117 4,531 1,460 -7,067 -
-
Tax Rate 4.26% 11.52% 19.37% 8.31% 20.58% 38.58% - -
Total Cost 106,847 108,493 106,357 98,347 97,608 86,539 118,486 -6.67%
-
Net Worth 212,578 208,458 202,878 200,047 198,691 196,417 191,397 7.26%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,204 - - - 2,103 -
Div Payout % - - 135.59% - - - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 212,578 208,458 202,878 200,047 198,691 196,417 191,397 7.26%
NOSH 105,236 105,281 105,118 105,288 105,127 105,035 105,163 0.04%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.80% 4.91% 2.83% 4.95% 4.44% 1.66% -6.34% -
ROE 1.99% 2.69% 1.53% 2.56% 2.28% 0.74% -3.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.54 108.37 104.13 98.27 97.16 83.78 105.95 -0.25%
EPS 4.01 5.32 2.95 4.86 4.31 1.39 -6.72 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 2.00 -
NAPS 2.02 1.98 1.93 1.90 1.89 1.87 1.82 7.21%
Adjusted Per Share Value based on latest NOSH - 105,288
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.50 28.25 27.10 25.61 25.29 21.79 27.58 -0.19%
EPS 1.04 1.39 0.77 1.27 1.12 0.36 -1.75 -
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.52 -
NAPS 0.5263 0.5161 0.5022 0.4952 0.4919 0.4863 0.4738 7.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.85 0.80 0.77 0.82 0.75 0.60 0.75 -
P/RPS 0.81 0.74 0.74 0.83 0.77 0.72 0.71 9.20%
P/EPS 21.20 15.04 26.10 16.87 17.40 43.17 -11.16 -
EY 4.72 6.65 3.83 5.93 5.75 2.32 -8.96 -
DY 0.00 0.00 5.19 0.00 0.00 0.00 2.67 -
P/NAPS 0.42 0.40 0.40 0.43 0.40 0.32 0.41 1.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.91 0.78 0.81 0.90 0.78 0.72 0.69 -
P/RPS 0.86 0.72 0.78 0.92 0.80 0.86 0.65 20.58%
P/EPS 22.69 14.66 27.46 18.52 18.10 51.80 -10.27 -
EY 4.41 6.82 3.64 5.40 5.53 1.93 -9.74 -
DY 0.00 0.00 4.94 0.00 0.00 0.00 2.90 -
P/NAPS 0.45 0.39 0.42 0.47 0.41 0.39 0.38 11.96%

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