[TGUAN] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 251.62%
YoY- 215.76%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 458,406 438,083 429,155 403,060 405,021 474,359 515,651 -7.53%
PBT 18,134 20,165 21,462 17,509 3,537 1,445 2,875 240.99%
Tax -1,805 -2,126 -3,112 -3,300 504 200 48 -
NP 16,329 18,039 18,350 14,209 4,041 1,645 2,923 214.50%
-
NP to SH 16,329 18,039 18,350 14,209 4,041 1,645 2,923 214.50%
-
Tax Rate 9.95% 10.54% 14.50% 18.85% -14.25% -13.84% -1.67% -
Total Cost 442,077 420,044 410,805 388,851 400,980 472,714 512,728 -9.40%
-
Net Worth 209,257 212,578 208,458 202,878 200,047 198,691 196,417 4.30%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,204 4,204 4,204 4,204 2,103 2,103 2,103 58.62%
Div Payout % 25.75% 23.31% 22.91% 29.59% 52.05% 127.86% 71.96% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 209,257 212,578 208,458 202,878 200,047 198,691 196,417 4.30%
NOSH 105,154 105,236 105,281 105,118 105,288 105,127 105,035 0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.56% 4.12% 4.28% 3.53% 1.00% 0.35% 0.57% -
ROE 7.80% 8.49% 8.80% 7.00% 2.02% 0.83% 1.49% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 435.94 416.28 407.62 383.43 384.68 451.22 490.93 -7.60%
EPS 15.53 17.14 17.43 13.52 3.84 1.56 2.78 214.50%
DPS 4.00 4.00 4.00 4.00 2.00 2.00 2.00 58.67%
NAPS 1.99 2.02 1.98 1.93 1.90 1.89 1.87 4.22%
Adjusted Per Share Value based on latest NOSH - 105,118
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 113.34 108.32 106.11 99.66 100.14 117.29 127.50 -7.54%
EPS 4.04 4.46 4.54 3.51 1.00 0.41 0.72 215.43%
DPS 1.04 1.04 1.04 1.04 0.52 0.52 0.52 58.67%
NAPS 0.5174 0.5256 0.5154 0.5016 0.4946 0.4913 0.4856 4.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.85 0.80 0.77 0.82 0.75 0.60 -
P/RPS 0.23 0.20 0.20 0.20 0.21 0.17 0.12 54.23%
P/EPS 6.44 4.96 4.59 5.70 21.37 47.93 21.56 -55.28%
EY 15.53 20.17 21.79 17.55 4.68 2.09 4.64 123.58%
DY 4.00 4.71 5.00 5.19 2.44 2.67 3.33 12.98%
P/NAPS 0.50 0.42 0.40 0.40 0.43 0.40 0.32 34.61%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/12/10 26/08/10 27/05/10 25/02/10 20/11/09 27/08/09 28/05/09 -
Price 0.97 0.91 0.78 0.81 0.90 0.78 0.72 -
P/RPS 0.22 0.22 0.19 0.21 0.23 0.17 0.15 29.05%
P/EPS 6.25 5.31 4.48 5.99 23.45 49.85 25.87 -61.17%
EY 16.01 18.84 22.35 16.69 4.26 2.01 3.87 157.48%
DY 4.12 4.40 5.13 4.94 2.22 2.56 2.78 29.95%
P/NAPS 0.49 0.45 0.39 0.42 0.47 0.41 0.39 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