[TGUAN] YoY Annual (Unaudited) 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
YoY- 226.32%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 631,193 540,013 488,599 408,778 564,558 518,215 469,514 5.05%
PBT 29,298 28,057 22,659 18,541 3,815 16,014 26,904 1.42%
Tax -1,300 -932 -2,864 -3,380 831 -4,032 -5,332 -20.94%
NP 27,998 27,125 19,795 15,161 4,646 11,982 21,572 4.43%
-
NP to SH 27,216 27,036 19,795 15,161 4,646 12,008 21,571 3.94%
-
Tax Rate 4.44% 3.32% 12.64% 18.23% -21.78% 25.18% 19.82% -
Total Cost 603,195 512,888 468,804 393,617 559,912 506,233 447,942 5.07%
-
Net Worth 261,944 241,953 216,763 204,037 191,355 184,094 174,680 6.97%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,363 6,311 5,261 4,206 2,102 3,155 3,156 15.14%
Div Payout % 27.06% 23.35% 26.58% 27.75% 45.26% 26.28% 14.63% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 261,944 241,953 216,763 204,037 191,355 184,094 174,680 6.97%
NOSH 105,198 105,197 105,224 105,173 105,140 105,196 105,229 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.44% 5.02% 4.05% 3.71% 0.82% 2.31% 4.59% -
ROE 10.39% 11.17% 9.13% 7.43% 2.43% 6.52% 12.35% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 600.00 513.33 464.34 388.67 536.96 492.61 446.18 5.05%
EPS 25.87 25.70 18.82 14.41 4.42 11.41 20.50 3.95%
DPS 7.00 6.00 5.00 4.00 2.00 3.00 3.00 15.15%
NAPS 2.49 2.30 2.06 1.94 1.82 1.75 1.66 6.98%
Adjusted Per Share Value based on latest NOSH - 105,118
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 156.06 133.52 120.81 101.07 139.59 128.13 116.09 5.05%
EPS 6.73 6.68 4.89 3.75 1.15 2.97 5.33 3.95%
DPS 1.82 1.56 1.30 1.04 0.52 0.78 0.78 15.15%
NAPS 0.6477 0.5982 0.536 0.5045 0.4731 0.4552 0.4319 6.98%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.34 1.15 0.96 0.77 0.75 0.98 1.43 -
P/RPS 0.22 0.22 0.21 0.20 0.14 0.20 0.32 -6.04%
P/EPS 5.18 4.47 5.10 5.34 16.97 8.59 6.98 -4.84%
EY 19.31 22.35 19.60 18.72 5.89 11.65 14.34 5.07%
DY 5.22 5.22 5.21 5.19 2.67 3.06 2.10 16.37%
P/NAPS 0.54 0.50 0.47 0.40 0.41 0.56 0.86 -7.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.30 1.34 0.92 0.81 0.69 0.82 1.56 -
P/RPS 0.22 0.26 0.20 0.21 0.13 0.17 0.35 -7.44%
P/EPS 5.02 5.21 4.89 5.62 15.61 7.18 7.61 -6.69%
EY 19.90 19.18 20.45 17.80 6.40 13.92 13.14 7.15%
DY 5.38 4.48 5.43 4.94 2.90 3.66 1.92 18.71%
P/NAPS 0.52 0.58 0.45 0.42 0.38 0.47 0.94 -9.38%

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