[TGUAN] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.02%
YoY- 13.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 143,806 143,783 131,199 124,627 139,486 123,787 111,067 18.73%
PBT 6,328 6,297 8,304 7,187 8,439 3,550 4,408 27.17%
Tax 1,540 -856 -630 -840 -1,306 -143 -188 -
NP 7,868 5,441 7,674 6,347 7,133 3,407 4,220 51.31%
-
NP to SH 7,704 5,479 7,674 6,347 7,133 3,407 4,220 49.20%
-
Tax Rate -24.34% 13.59% 7.59% 11.69% 15.48% 4.03% 4.26% -
Total Cost 135,938 138,342 123,525 118,280 132,353 120,380 106,847 17.36%
-
Net Worth 243,118 234,513 231,588 223,144 217,777 209,257 212,578 9.33%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 6,314 - - - 5,260 - - -
Div Payout % 81.97% - - - 73.75% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 243,118 234,513 231,588 223,144 217,777 209,257 212,578 9.33%
NOSH 105,245 105,163 105,267 105,257 105,206 105,154 105,236 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.47% 3.78% 5.85% 5.09% 5.11% 2.75% 3.80% -
ROE 3.17% 2.34% 3.31% 2.84% 3.28% 1.63% 1.99% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 136.64 136.72 124.63 118.40 132.58 117.72 105.54 18.73%
EPS 7.32 5.21 7.29 6.03 6.78 3.24 4.01 49.19%
DPS 6.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.31 2.23 2.20 2.12 2.07 1.99 2.02 9.32%
Adjusted Per Share Value based on latest NOSH - 105,257
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 35.56 35.55 32.44 30.81 34.49 30.61 27.46 18.75%
EPS 1.90 1.35 1.90 1.57 1.76 0.84 1.04 49.28%
DPS 1.56 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.6011 0.5798 0.5726 0.5517 0.5385 0.5174 0.5256 9.33%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.15 1.00 1.22 1.02 0.96 1.00 0.85 -
P/RPS 0.84 0.73 0.98 0.86 0.72 0.85 0.81 2.44%
P/EPS 15.71 19.19 16.74 16.92 14.16 30.86 21.20 -18.06%
EY 6.37 5.21 5.98 5.91 7.06 3.24 4.72 22.05%
DY 5.22 0.00 0.00 0.00 5.21 0.00 0.00 -
P/NAPS 0.50 0.45 0.55 0.48 0.46 0.50 0.42 12.29%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 24/11/11 25/08/11 27/05/11 25/02/11 01/12/10 26/08/10 -
Price 1.34 1.16 0.99 1.05 0.92 0.97 0.91 -
P/RPS 0.98 0.85 0.79 0.89 0.69 0.82 0.86 9.07%
P/EPS 18.31 22.26 13.58 17.41 13.57 29.94 22.69 -13.28%
EY 5.46 4.49 7.36 5.74 7.37 3.34 4.41 15.25%
DY 4.48 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.58 0.52 0.45 0.50 0.44 0.49 0.45 18.37%

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