[TGUAN] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 105.17%
YoY- -32.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 595,254 511,652 450,322 380,276 560,726 484,098 443,236 5.03%
PBT 28,752 30,982 21,476 16,164 20,854 14,744 26,142 1.59%
Tax -2,888 -2,940 -1,834 -4,182 -3,162 -3,106 -2,062 5.77%
NP 25,864 28,042 19,642 11,982 17,692 11,638 24,080 1.19%
-
NP to SH 25,742 28,042 19,642 11,982 17,692 11,638 24,080 1.11%
-
Tax Rate 10.04% 9.49% 8.54% 25.87% 15.16% 21.07% 7.89% -
Total Cost 569,390 483,610 430,680 368,294 543,034 472,460 419,156 5.23%
-
Net Worth 255,736 231,404 212,402 198,998 192,487 180,988 172,601 6.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 255,736 231,404 212,402 198,998 192,487 180,988 172,601 6.76%
NOSH 105,241 105,183 105,149 105,289 105,184 105,226 105,244 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.35% 5.48% 4.36% 3.15% 3.16% 2.40% 5.43% -
ROE 10.07% 12.12% 9.25% 6.02% 9.19% 6.43% 13.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 565.61 486.44 428.27 361.17 533.09 460.06 421.15 5.03%
EPS 24.46 26.66 18.68 11.38 16.82 11.06 22.88 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.20 2.02 1.89 1.83 1.72 1.64 6.76%
Adjusted Per Share Value based on latest NOSH - 105,127
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 147.18 126.51 111.34 94.02 138.64 119.69 109.59 5.03%
EPS 6.36 6.93 4.86 2.96 4.37 2.88 5.95 1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6323 0.5722 0.5252 0.492 0.4759 0.4475 0.4268 6.76%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.37 1.22 0.85 0.75 0.89 1.44 1.79 -
P/RPS 0.24 0.25 0.20 0.21 0.17 0.31 0.43 -9.25%
P/EPS 5.60 4.58 4.55 6.59 5.29 13.02 7.82 -5.40%
EY 17.85 21.85 21.98 15.17 18.90 7.68 12.78 5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.42 0.40 0.49 0.84 1.09 -10.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 30/08/07 24/08/06 -
Price 1.31 0.99 0.91 0.78 1.00 1.19 1.53 -
P/RPS 0.23 0.20 0.21 0.22 0.19 0.26 0.36 -7.18%
P/EPS 5.36 3.71 4.87 6.85 5.95 10.76 6.69 -3.62%
EY 18.67 26.93 20.53 14.59 16.82 9.29 14.95 3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.45 0.41 0.55 0.69 0.93 -8.65%

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