[TGUAN] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 16.04%
YoY- -8.2%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 668,034 747,468 695,104 595,254 511,652 450,322 380,276 9.84%
PBT 24,594 37,876 28,004 28,752 30,982 21,476 16,164 7.24%
Tax -996 -3,028 -5,718 -2,888 -2,940 -1,834 -4,182 -21.26%
NP 23,598 34,848 22,286 25,864 28,042 19,642 11,982 11.95%
-
NP to SH 23,460 33,476 21,592 25,742 28,042 19,642 11,982 11.84%
-
Tax Rate 4.05% 7.99% 20.42% 10.04% 9.49% 8.54% 25.87% -
Total Cost 644,436 712,620 672,818 569,390 483,610 430,680 368,294 9.76%
-
Net Worth 359,790 304,040 275,687 255,736 231,404 212,402 198,998 10.36%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 6,312 - - - - - -
Div Payout % - 18.86% - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 359,790 304,040 275,687 255,736 231,404 212,402 198,998 10.36%
NOSH 105,201 105,204 105,224 105,241 105,183 105,149 105,289 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.53% 4.66% 3.21% 4.35% 5.48% 4.36% 3.15% -
ROE 6.52% 11.01% 7.83% 10.07% 12.12% 9.25% 6.02% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 635.00 710.49 660.59 565.61 486.44 428.27 361.17 9.85%
EPS 22.30 31.82 20.52 24.46 26.66 18.68 11.38 11.85%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.42 2.89 2.62 2.43 2.20 2.02 1.89 10.38%
Adjusted Per Share Value based on latest NOSH - 105,244
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 165.17 184.81 171.87 147.18 126.51 111.34 94.02 9.84%
EPS 5.80 8.28 5.34 6.36 6.93 4.86 2.96 11.85%
DPS 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8896 0.7517 0.6816 0.6323 0.5722 0.5252 0.492 10.37%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.91 2.38 1.64 1.37 1.22 0.85 0.75 -
P/RPS 0.30 0.33 0.25 0.24 0.25 0.20 0.21 6.12%
P/EPS 8.57 7.48 7.99 5.60 4.58 4.55 6.59 4.47%
EY 11.68 13.37 12.51 17.85 21.85 21.98 15.17 -4.26%
DY 0.00 2.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.82 0.63 0.56 0.55 0.42 0.40 5.76%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 22/08/14 23/08/13 27/08/12 25/08/11 26/08/10 27/08/09 -
Price 1.75 2.94 1.59 1.31 0.99 0.91 0.78 -
P/RPS 0.28 0.41 0.24 0.23 0.20 0.21 0.22 4.09%
P/EPS 7.85 9.24 7.75 5.36 3.71 4.87 6.85 2.29%
EY 12.74 10.82 12.91 18.67 26.93 20.53 14.59 -2.23%
DY 0.00 2.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.02 0.61 0.54 0.45 0.45 0.41 3.70%

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