[TGUAN] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 24.69%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 539,095 519,099 498,967 488,434 458,406 438,083 429,155 16.40%
PBT 30,227 27,480 23,584 22,727 18,134 20,165 21,462 25.62%
Tax -3,632 -2,919 -2,477 -2,366 -1,805 -2,126 -3,112 10.84%
NP 26,595 24,561 21,107 20,361 16,329 18,039 18,350 28.03%
-
NP to SH 26,633 24,561 21,107 20,361 16,329 18,039 18,350 28.16%
-
Tax Rate 12.02% 10.62% 10.50% 10.41% 9.95% 10.54% 14.50% -
Total Cost 512,500 494,538 477,860 468,073 442,077 420,044 410,805 15.87%
-
Net Worth 234,513 231,588 223,144 217,777 209,257 212,578 208,458 8.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,260 5,260 5,260 5,260 4,204 4,204 4,204 16.09%
Div Payout % 19.75% 21.42% 24.92% 25.84% 25.75% 23.31% 22.91% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 234,513 231,588 223,144 217,777 209,257 212,578 208,458 8.16%
NOSH 105,163 105,267 105,257 105,206 105,154 105,236 105,281 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.93% 4.73% 4.23% 4.17% 3.56% 4.12% 4.28% -
ROE 11.36% 10.61% 9.46% 9.35% 7.80% 8.49% 8.80% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 512.63 493.12 474.05 464.26 435.94 416.28 407.62 16.49%
EPS 25.33 23.33 20.05 19.35 15.53 17.14 17.43 28.27%
DPS 5.00 5.00 5.00 5.00 4.00 4.00 4.00 16.02%
NAPS 2.23 2.20 2.12 2.07 1.99 2.02 1.98 8.24%
Adjusted Per Share Value based on latest NOSH - 105,206
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 133.29 128.35 123.37 120.77 113.34 108.32 106.11 16.40%
EPS 6.59 6.07 5.22 5.03 4.04 4.46 4.54 28.17%
DPS 1.30 1.30 1.30 1.30 1.04 1.04 1.04 16.02%
NAPS 0.5798 0.5726 0.5517 0.5385 0.5174 0.5256 0.5154 8.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.22 1.02 0.96 1.00 0.85 0.80 -
P/RPS 0.20 0.25 0.22 0.21 0.23 0.20 0.20 0.00%
P/EPS 3.95 5.23 5.09 4.96 6.44 4.96 4.59 -9.51%
EY 25.33 19.12 19.66 20.16 15.53 20.17 21.79 10.54%
DY 5.00 4.10 4.90 5.21 4.00 4.71 5.00 0.00%
P/NAPS 0.45 0.55 0.48 0.46 0.50 0.42 0.40 8.16%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 27/05/11 25/02/11 01/12/10 26/08/10 27/05/10 -
Price 1.16 0.99 1.05 0.92 0.97 0.91 0.78 -
P/RPS 0.23 0.20 0.22 0.20 0.22 0.22 0.19 13.57%
P/EPS 4.58 4.24 5.24 4.75 6.25 5.31 4.48 1.48%
EY 21.83 23.57 19.10 21.04 16.01 18.84 22.35 -1.55%
DY 4.31 5.05 4.76 5.43 4.12 4.40 5.13 -10.95%
P/NAPS 0.52 0.45 0.50 0.44 0.49 0.45 0.39 21.12%

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