[TGUAN] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 25.7%
YoY- -51.93%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 581,424 498,508 456,376 351,996 547,728 461,860 433,388 5.01%
PBT 26,984 28,748 25,320 9,508 13,168 14,552 22,960 2.72%
Tax -4,824 -3,360 -2,916 -3,668 -1,020 -1,224 -1,880 16.98%
NP 22,160 25,388 22,404 5,840 12,148 13,328 21,080 0.83%
-
NP to SH 22,184 25,388 22,404 5,840 12,148 13,328 21,080 0.85%
-
Tax Rate 17.88% 11.69% 11.52% 38.58% 7.75% 8.41% 8.19% -
Total Cost 559,264 473,120 433,972 346,156 535,580 448,532 412,308 5.20%
-
Net Worth 247,307 223,144 208,458 196,417 187,053 177,636 166,199 6.84%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 247,307 223,144 208,458 196,417 187,053 177,636 166,199 6.84%
NOSH 105,237 105,257 105,281 105,035 105,086 105,110 105,189 0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.81% 5.09% 4.91% 1.66% 2.22% 2.89% 4.86% -
ROE 8.97% 11.38% 10.75% 2.97% 6.49% 7.50% 12.68% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 552.49 473.61 433.48 335.12 521.22 439.40 412.01 5.00%
EPS 21.08 24.12 21.28 5.56 11.56 12.68 20.04 0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.12 1.98 1.87 1.78 1.69 1.58 6.83%
Adjusted Per Share Value based on latest NOSH - 105,035
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 143.76 123.26 112.84 87.03 135.43 114.20 107.16 5.01%
EPS 5.49 6.28 5.54 1.44 3.00 3.30 5.21 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6115 0.5517 0.5154 0.4856 0.4625 0.4392 0.4109 6.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.39 1.02 0.80 0.60 0.98 1.43 1.75 -
P/RPS 0.25 0.22 0.18 0.18 0.19 0.33 0.42 -8.27%
P/EPS 6.59 4.23 3.76 10.79 8.48 11.28 8.73 -4.57%
EY 15.17 23.65 26.60 9.27 11.80 8.87 11.45 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.40 0.32 0.55 0.85 1.11 -9.98%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 27/05/11 27/05/10 28/05/09 29/05/08 31/05/07 30/05/06 -
Price 1.36 1.05 0.78 0.72 0.87 1.31 1.77 -
P/RPS 0.25 0.22 0.18 0.21 0.17 0.30 0.43 -8.63%
P/EPS 6.45 4.35 3.67 12.95 7.53 10.33 8.83 -5.09%
EY 15.50 22.97 27.28 7.72 13.29 9.68 11.32 5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.50 0.39 0.39 0.49 0.78 1.12 -10.37%

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