[TGUAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	450,322	380,276	560,726	484,098	443,236	347,708	298,672	7.07%
YoY %	18.42%	-32.18%	15.83%	9.22%	27.47%	16.42%	-	-
Horiz. %	150.77%	127.32%	187.74%	162.08%	148.40%	116.42%	100.00%	-
PBT	21,476	16,164	20,854	14,744	26,142	28,220	26,044	-3.16%
YoY %	32.86%	-22.49%	41.44%	-43.60%	-7.36%	8.36%	-	-
Horiz. %	82.46%	62.06%	80.07%	56.61%	100.38%	108.36%	100.00%	-
Tax	-1,834	-4,182	-3,162	-3,106	-2,062	-2,864	-1,716	1.11%
YoY %	56.15%	-32.26%	-1.80%	-50.63%	28.00%	-66.90%	-	-
Horiz. %	106.88%	243.71%	184.27%	181.00%	120.16%	166.90%	100.00%	-
NP	19,642	11,982	17,692	11,638	24,080	25,356	24,328	-3.50%
YoY %	63.93%	-32.27%	52.02%	-51.67%	-5.03%	4.23%	-	-
Horiz. %	80.74%	49.25%	72.72%	47.84%	98.98%	104.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,642	11,982	17,692	11,638	24,080	25,356	24,328	-3.50%
YoY %	63.93%	-32.27%	52.02%	-51.67%	-5.03%	4.23%	-	-
Horiz. %	80.74%	49.25%	72.72%	47.84%	98.98%	104.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.54%	25.87%	15.16%	21.07%	7.89%	10.15%	6.59%	-
YoY %	-66.99%	70.65%	-28.05%	167.05%	-22.27%	54.02%	-	-
Horiz. %	129.59%	392.56%	230.05%	319.73%	119.73%	154.02%	100.00%	-
Total Cost	430,680	368,294	543,034	472,460	419,156	322,352	274,344	7.80%
YoY %	16.94%	-32.18%	14.94%	12.72%	30.03%	17.50%	-	-
Horiz. %	156.99%	134.25%	197.94%	172.21%	152.78%	117.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	212,402	198,998	192,487	180,988	172,601	150,452	117,842	10.31%
YoY %	6.74%	3.38%	6.35%	4.86%	14.72%	27.67%	-	-
Horiz. %	180.24%	168.87%	163.34%	153.59%	146.47%	127.67%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	212,402	198,998	192,487	180,988	172,601	150,452	117,842	10.31%
YoY %	6.74%	3.38%	6.35%	4.86%	14.72%	27.67%	-	-
Horiz. %	180.24%	168.87%	163.34%	153.59%	146.47%	127.67%	100.00%	-
NOSH	105,149	105,289	105,184	105,226	105,244	105,211	65,468	8.21%
YoY %	-0.13%	0.10%	-0.04%	-0.02%	0.03%	60.71%	-	-
Horiz. %	160.61%	160.83%	160.66%	160.73%	160.76%	160.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	4.36%	3.15%	3.16%	2.40%	5.43%	7.29%	8.15%	-
YoY %	38.41%	-0.32%	31.67%	-55.80%	-25.51%	-10.55%	-	-
Horiz. %	53.50%	38.65%	38.77%	29.45%	66.63%	89.45%	100.00%	-
ROE	9.25%	6.02%	9.19%	6.43%	13.95%	16.85%	20.64%	-
YoY %	53.65%	-34.49%	42.92%	-53.91%	-17.21%	-18.36%	-	-
Horiz. %	44.82%	29.17%	44.53%	31.15%	67.59%	81.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	428.27	361.17	533.09	460.06	421.15	330.48	456.21	-1.04%
YoY %	18.58%	-32.25%	15.87%	9.24%	27.44%	-27.56%	-	-
Horiz. %	93.88%	79.17%	116.85%	100.84%	92.31%	72.44%	100.00%	-
EPS	18.68	11.38	16.82	11.06	22.88	24.10	37.16	-10.82%
YoY %	64.15%	-32.34%	52.08%	-51.66%	-5.06%	-35.15%	-	-
Horiz. %	50.27%	30.62%	45.26%	29.76%	61.57%	64.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.02	1.89	1.83	1.72	1.64	1.43	1.80	1.93%
YoY %	6.88%	3.28%	6.40%	4.88%	14.69%	-20.56%	-	-
Horiz. %	112.22%	105.00%	101.67%	95.56%	91.11%	79.44%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 105,381
RPS	111.34	94.02	138.64	119.69	109.59	85.97	73.85	7.07%
YoY %	18.42%	-32.18%	15.83%	9.22%	27.47%	16.41%	-	-
Horiz. %	150.77%	127.31%	187.73%	162.07%	148.40%	116.41%	100.00%	-
EPS	4.86	2.96	4.37	2.88	5.95	6.27	6.02	-3.50%
YoY %	64.19%	-32.27%	51.74%	-51.60%	-5.10%	4.15%	-	-
Horiz. %	80.73%	49.17%	72.59%	47.84%	98.84%	104.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5252	0.492	0.4759	0.4475	0.4268	0.372	0.2914	10.31%
YoY %	6.75%	3.38%	6.35%	4.85%	14.73%	27.66%	-	-
Horiz. %	180.23%	168.84%	163.32%	153.57%	146.47%	127.66%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.85	0.75	0.89	1.44	1.79	2.14	3.06	-
P/RPS	0.20	0.21	0.17	0.31	0.43	0.65	0.67	-18.24%
YoY %	-4.76%	23.53%	-45.16%	-27.91%	-33.85%	-2.99%	-	-
Horiz. %	29.85%	31.34%	25.37%	46.27%	64.18%	97.01%	100.00%	-
P/EPS	4.55	6.59	5.29	13.02	7.82	8.88	8.23	-9.40%
YoY %	-30.96%	24.57%	-59.37%	66.50%	-11.94%	7.90%	-	-
Horiz. %	55.29%	80.07%	64.28%	158.20%	95.02%	107.90%	100.00%	-
EY	21.98	15.17	18.90	7.68	12.78	11.26	12.14	10.39%
YoY %	44.89%	-19.74%	146.09%	-39.91%	13.50%	-7.25%	-	-
Horiz. %	181.05%	124.96%	155.68%	63.26%	105.27%	92.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.42	0.40	0.49	0.84	1.09	1.50	1.70	-20.77%
YoY %	5.00%	-18.37%	-41.67%	-22.94%	-27.33%	-11.76%	-	-
Horiz. %	24.71%	23.53%	28.82%	49.41%	64.12%	88.24%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/08/09	28/08/08	30/08/07	24/08/06	25/08/05	19/08/04	-
Price	0.91	0.78	1.00	1.19	1.53	2.00	2.98	-
P/RPS	0.21	0.22	0.19	0.26	0.36	0.61	0.65	-17.15%
YoY %	-4.55%	15.79%	-26.92%	-27.78%	-40.98%	-6.15%	-	-
Horiz. %	32.31%	33.85%	29.23%	40.00%	55.38%	93.85%	100.00%	-
P/EPS	4.87	6.85	5.95	10.76	6.69	8.30	8.02	-7.97%
YoY %	-28.91%	15.13%	-44.70%	60.84%	-19.40%	3.49%	-	-
Horiz. %	60.72%	85.41%	74.19%	134.16%	83.42%	103.49%	100.00%	-
EY	20.53	14.59	16.82	9.29	14.95	12.05	12.47	8.66%
YoY %	40.71%	-13.26%	81.05%	-37.86%	24.07%	-3.37%	-	-
Horiz. %	164.64%	117.00%	134.88%	74.50%	119.89%	96.63%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.45	0.41	0.55	0.69	0.93	1.40	1.66	-19.54%
YoY %	9.76%	-25.45%	-20.29%	-25.81%	-33.57%	-15.66%	-	-
Horiz. %	27.11%	24.70%	33.13%	41.57%	56.02%	84.34%	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