[TGUAN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -1.32%
YoY- 6.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 654,405 631,153 596,783 585,216 564,144 543,415 539,095 13.78%
PBT 30,005 29,328 27,117 27,001 27,675 28,116 30,227 -0.48%
Tax -1,896 -1,268 -133 -760 -1,152 -786 -3,632 -35.14%
NP 28,109 28,060 26,984 26,241 26,523 27,330 26,595 3.75%
-
NP to SH 27,217 27,278 26,524 26,054 26,403 27,204 26,633 1.45%
-
Tax Rate 6.32% 4.32% 0.49% 2.81% 4.16% 2.80% 12.02% -
Total Cost 626,296 603,093 569,799 558,975 537,621 516,085 512,500 14.28%
-
Net Worth 268,459 261,945 252,700 255,743 247,307 243,118 234,513 9.42%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 7,363 7,363 6,314 6,314 6,314 6,314 5,260 25.10%
Div Payout % 27.06% 27.00% 23.81% 24.24% 23.92% 23.21% 19.75% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 268,459 261,945 252,700 255,743 247,307 243,118 234,513 9.42%
NOSH 105,278 105,199 105,292 105,244 105,237 105,245 105,163 0.07%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.30% 4.45% 4.52% 4.48% 4.70% 5.03% 4.93% -
ROE 10.14% 10.41% 10.50% 10.19% 10.68% 11.19% 11.36% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 621.60 599.96 566.79 556.06 536.07 516.33 512.63 13.69%
EPS 25.85 25.93 25.19 24.76 25.09 25.85 25.33 1.36%
DPS 7.00 7.00 6.00 6.00 6.00 6.00 5.00 25.12%
NAPS 2.55 2.49 2.40 2.43 2.35 2.31 2.23 9.34%
Adjusted Per Share Value based on latest NOSH - 105,244
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 161.80 156.05 147.56 144.70 139.49 134.36 133.29 13.78%
EPS 6.73 6.74 6.56 6.44 6.53 6.73 6.59 1.41%
DPS 1.82 1.82 1.56 1.56 1.56 1.56 1.30 25.12%
NAPS 0.6638 0.6477 0.6248 0.6323 0.6115 0.6011 0.5798 9.43%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.39 1.34 1.28 1.37 1.39 1.15 1.00 -
P/RPS 0.22 0.22 0.23 0.25 0.26 0.22 0.20 6.55%
P/EPS 5.38 5.17 5.08 5.53 5.54 4.45 3.95 22.85%
EY 18.60 19.35 19.68 18.07 18.05 22.48 25.33 -18.59%
DY 5.04 5.22 4.69 4.38 4.32 5.22 5.00 0.53%
P/NAPS 0.55 0.54 0.53 0.56 0.59 0.50 0.45 14.30%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 22/11/12 27/08/12 24/05/12 29/02/12 24/11/11 -
Price 1.79 1.30 1.33 1.31 1.36 1.34 1.16 -
P/RPS 0.29 0.22 0.23 0.24 0.25 0.26 0.23 16.69%
P/EPS 6.92 5.01 5.28 5.29 5.42 5.18 4.58 31.63%
EY 14.44 19.95 18.94 18.90 18.45 19.29 21.83 -24.06%
DY 3.91 5.38 4.51 4.58 4.41 4.48 4.31 -6.28%
P/NAPS 0.70 0.52 0.55 0.54 0.58 0.58 0.52 21.89%

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