[TGUAN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 47.77%
YoY- 283.63%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 674,432 581,424 498,508 456,376 351,996 547,728 461,860 6.50%
PBT 29,692 26,984 28,748 25,320 9,508 13,168 14,552 12.60%
Tax -7,336 -4,824 -3,360 -2,916 -3,668 -1,020 -1,224 34.73%
NP 22,356 22,160 25,388 22,404 5,840 12,148 13,328 8.99%
-
NP to SH 21,940 22,184 25,388 22,404 5,840 12,148 13,328 8.65%
-
Tax Rate 24.71% 17.88% 11.69% 11.52% 38.58% 7.75% 8.41% -
Total Cost 652,076 559,264 473,120 433,972 346,156 535,580 448,532 6.42%
-
Net Worth 268,459 247,307 223,144 208,458 196,417 187,053 177,636 7.11%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 268,459 247,307 223,144 208,458 196,417 187,053 177,636 7.11%
NOSH 105,278 105,237 105,257 105,281 105,035 105,086 105,110 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.31% 3.81% 5.09% 4.91% 1.66% 2.22% 2.89% -
ROE 8.17% 8.97% 11.38% 10.75% 2.97% 6.49% 7.50% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 640.62 552.49 473.61 433.48 335.12 521.22 439.40 6.47%
EPS 20.84 21.08 24.12 21.28 5.56 11.56 12.68 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.35 2.12 1.98 1.87 1.78 1.69 7.08%
Adjusted Per Share Value based on latest NOSH - 105,281
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 166.75 143.76 123.26 112.84 87.03 135.43 114.20 6.50%
EPS 5.42 5.49 6.28 5.54 1.44 3.00 3.30 8.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6638 0.6115 0.5517 0.5154 0.4856 0.4625 0.4392 7.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.39 1.39 1.02 0.80 0.60 0.98 1.43 -
P/RPS 0.22 0.25 0.22 0.18 0.18 0.19 0.33 -6.52%
P/EPS 6.67 6.59 4.23 3.76 10.79 8.48 11.28 -8.37%
EY 14.99 15.17 23.65 26.60 9.27 11.80 8.87 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.48 0.40 0.32 0.55 0.85 -6.99%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 27/05/11 27/05/10 28/05/09 29/05/08 31/05/07 -
Price 1.79 1.36 1.05 0.78 0.72 0.87 1.31 -
P/RPS 0.28 0.25 0.22 0.18 0.21 0.17 0.30 -1.14%
P/EPS 8.59 6.45 4.35 3.67 12.95 7.53 10.33 -3.02%
EY 11.64 15.50 22.97 27.28 7.72 13.29 9.68 3.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.50 0.39 0.39 0.49 0.78 -1.78%

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