[TGUAN] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	403,060	405,021	474,359	515,651	564,584	591,816	556,529	-19.30%
YoY %	-0.48%	-14.62%	-8.01%	-8.67%	-4.60%	6.34%	-	-
Horiz. %	72.42%	72.78%	85.24%	92.65%	101.45%	106.34%	100.00%	-
PBT	17,509	3,537	1,445	2,875	3,790	17,168	19,069	-5.51%
YoY %	395.02%	144.78%	-49.74%	-24.14%	-77.92%	-9.97%	-	-
Horiz. %	91.82%	18.55%	7.58%	15.08%	19.88%	90.03%	100.00%	-
Tax	-3,300	504	200	48	710	-4,746	-4,060	-12.87%
YoY %	-754.76%	152.00%	316.67%	-93.24%	114.96%	-16.90%	-	-
Horiz. %	81.28%	-12.41%	-4.93%	-1.18%	-17.49%	116.90%	100.00%	-
NP	14,209	4,041	1,645	2,923	4,500	12,422	15,009	-3.57%
YoY %	251.62%	145.65%	-43.72%	-35.04%	-63.77%	-17.24%	-	-
Horiz. %	94.67%	26.92%	10.96%	19.47%	29.98%	82.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,209	4,041	1,645	2,923	4,500	12,438	15,035	-3.68%
YoY %	251.62%	145.65%	-43.72%	-35.04%	-63.82%	-17.27%	-	-
Horiz. %	94.51%	26.88%	10.94%	19.44%	29.93%	82.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.85%	-14.25%	-13.84%	-1.67%	-18.73%	27.64%	21.29%	-
YoY %	232.28%	-2.96%	-728.74%	91.08%	-167.76%	29.83%	-	-
Horiz. %	88.54%	-66.93%	-65.01%	-7.84%	-87.98%	129.83%	100.00%	-
Total Cost	388,851	400,980	472,714	512,728	560,084	579,394	541,520	-19.76%
YoY %	-3.02%	-15.17%	-7.80%	-8.46%	-3.33%	6.99%	-	-
Horiz. %	71.81%	74.05%	87.29%	94.68%	103.43%	106.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	202,878	200,047	198,691	196,417	191,397	197,508	192,580	3.52%
YoY %	1.42%	0.68%	1.16%	2.62%	-3.09%	2.56%	-	-
Horiz. %	105.35%	103.88%	103.17%	101.99%	99.39%	102.56%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	4,204	2,103	2,103	2,103	2,103	3,156	3,156	21.00%
YoY %	99.90%	0.00%	0.00%	0.00%	-33.37%	0.00%	-	-
Horiz. %	133.21%	66.63%	66.63%	66.63%	66.63%	100.00%	100.00%	-
Div Payout %	29.59%	52.05%	127.86%	71.96%	46.74%	25.38%	21.00%	-
YoY %	-43.15%	-59.29%	77.68%	53.96%	84.16%	20.86%	-	-
Horiz. %	140.90%	247.86%	608.86%	342.67%	222.57%	120.86%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	202,878	200,047	198,691	196,417	191,397	197,508	192,580	3.52%
YoY %	1.42%	0.68%	1.16%	2.62%	-3.09%	2.56%	-	-
Horiz. %	105.35%	103.88%	103.17%	101.99%	99.39%	102.56%	100.00%	-
NOSH	105,118	105,288	105,127	105,035	105,163	105,057	105,235	-0.07%
YoY %	-0.16%	0.15%	0.09%	-0.12%	0.10%	-0.17%	-	-
Horiz. %	99.89%	100.05%	99.90%	99.81%	99.93%	99.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	3.53%	1.00%	0.35%	0.57%	0.80%	2.10%	2.70%	-
YoY %	253.00%	185.71%	-38.60%	-28.75%	-61.90%	-22.22%	-	-
Horiz. %	130.74%	37.04%	12.96%	21.11%	29.63%	77.78%	100.00%	-
ROE	7.00%	2.02%	0.83%	1.49%	2.35%	6.30%	7.81%	-
YoY %	246.53%	143.37%	-44.30%	-36.60%	-62.70%	-19.33%	-	-
Horiz. %	89.63%	25.86%	10.63%	19.08%	30.09%	80.67%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	383.43	384.68	451.22	490.93	536.86	563.32	528.84	-19.24%
YoY %	-0.32%	-14.75%	-8.09%	-8.56%	-4.70%	6.52%	-	-
Horiz. %	72.50%	72.74%	85.32%	92.83%	101.52%	106.52%	100.00%	-
EPS	13.52	3.84	1.56	2.78	4.28	11.84	14.29	-3.61%
YoY %	252.08%	146.15%	-43.88%	-35.05%	-63.85%	-17.14%	-	-
Horiz. %	94.61%	26.87%	10.92%	19.45%	29.95%	82.86%	100.00%	-
DPS	4.00	2.00	2.00	2.00	2.00	3.00	3.00	21.07%
YoY %	100.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	1.93	1.90	1.89	1.87	1.82	1.88	1.83	3.60%
YoY %	1.58%	0.53%	1.07%	2.75%	-3.19%	2.73%	-	-
Horiz. %	105.46%	103.83%	103.28%	102.19%	99.45%	102.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 105,035
RPS	99.66	100.14	117.29	127.50	139.59	146.33	137.60	-19.30%
YoY %	-0.48%	-14.62%	-8.01%	-8.66%	-4.61%	6.34%	-	-
Horiz. %	72.43%	72.78%	85.24%	92.66%	101.45%	106.34%	100.00%	-
EPS	3.51	1.00	0.41	0.72	1.11	3.08	3.72	-3.78%
YoY %	251.00%	143.90%	-43.06%	-35.14%	-63.96%	-17.20%	-	-
Horiz. %	94.35%	26.88%	11.02%	19.35%	29.84%	82.80%	100.00%	-
DPS	1.04	0.52	0.52	0.52	0.52	0.78	0.78	21.07%
YoY %	100.00%	0.00%	0.00%	0.00%	-33.33%	0.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	66.67%	66.67%	100.00%	100.00%	-
NAPS	0.5016	0.4946	0.4913	0.4856	0.4732	0.4883	0.4762	3.51%
YoY %	1.42%	0.67%	1.17%	2.62%	-3.09%	2.54%	-	-
Horiz. %	105.33%	103.86%	103.17%	101.97%	99.37%	102.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.77	0.82	0.75	0.60	0.75	0.88	0.89	-
P/RPS	0.20	0.21	0.17	0.12	0.14	0.16	0.17	11.41%
YoY %	-4.76%	23.53%	41.67%	-14.29%	-12.50%	-5.88%	-	-
Horiz. %	117.65%	123.53%	100.00%	70.59%	82.35%	94.12%	100.00%	-
P/EPS	5.70	21.37	47.93	21.56	17.53	7.43	6.23	-5.73%
YoY %	-73.33%	-55.41%	122.31%	22.99%	135.94%	19.26%	-	-
Horiz. %	91.49%	343.02%	769.34%	346.07%	281.38%	119.26%	100.00%	-
EY	17.55	4.68	2.09	4.64	5.71	13.45	16.05	6.12%
YoY %	275.00%	123.92%	-54.96%	-18.74%	-57.55%	-16.20%	-	-
Horiz. %	109.35%	29.16%	13.02%	28.91%	35.58%	83.80%	100.00%	-
DY	5.19	2.44	2.67	3.33	2.67	3.41	3.37	33.25%
YoY %	112.70%	-8.61%	-19.82%	24.72%	-21.70%	1.19%	-	-
Horiz. %	154.01%	72.40%	79.23%	98.81%	79.23%	101.19%	100.00%	-
P/NAPS	0.40	0.43	0.40	0.32	0.41	0.47	0.49	-12.62%
YoY %	-6.98%	7.50%	25.00%	-21.95%	-12.77%	-4.08%	-	-
Horiz. %	81.63%	87.76%	81.63%	65.31%	83.67%	95.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	20/11/09	27/08/09	28/05/09	27/02/09	28/11/08	28/08/08	-
Price	0.81	0.90	0.78	0.72	0.69	0.82	1.00	-
P/RPS	0.21	0.23	0.17	0.15	0.13	0.15	0.19	6.88%
YoY %	-8.70%	35.29%	13.33%	15.38%	-13.33%	-21.05%	-	-
Horiz. %	110.53%	121.05%	89.47%	78.95%	68.42%	78.95%	100.00%	-
P/EPS	5.99	23.45	49.85	25.87	16.13	6.93	7.00	-9.84%
YoY %	-74.46%	-52.96%	92.69%	60.38%	132.76%	-1.00%	-	-
Horiz. %	85.57%	335.00%	712.14%	369.57%	230.43%	99.00%	100.00%	-
EY	16.69	4.26	2.01	3.87	6.20	14.44	14.29	10.87%
YoY %	291.78%	111.94%	-48.06%	-37.58%	-57.06%	1.05%	-	-
Horiz. %	116.79%	29.81%	14.07%	27.08%	43.39%	101.05%	100.00%	-
DY	4.94	2.22	2.56	2.78	2.90	3.66	3.00	39.31%
YoY %	122.52%	-13.28%	-7.91%	-4.14%	-20.77%	22.00%	-	-
Horiz. %	164.67%	74.00%	85.33%	92.67%	96.67%	122.00%	100.00%	-
P/NAPS	0.42	0.47	0.41	0.39	0.38	0.44	0.55	-16.41%
YoY %	-10.64%	14.63%	5.13%	2.63%	-13.64%	-20.00%	-	-
Horiz. %	76.36%	85.45%	74.55%	70.91%	69.09%	80.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos