[TGUAN] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -17.95%
YoY- -12.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 643,152 711,040 674,432 581,424 498,508 456,376 351,996 10.56%
PBT 15,072 39,752 29,692 26,984 28,748 25,320 9,508 7.97%
Tax 2,292 -3,776 -7,336 -4,824 -3,360 -2,916 -3,668 -
NP 17,364 35,976 22,356 22,160 25,388 22,404 5,840 19.90%
-
NP to SH 18,516 34,852 21,940 22,184 25,388 22,404 5,840 21.19%
-
Tax Rate -15.21% 9.50% 24.71% 17.88% 11.69% 11.52% 38.58% -
Total Cost 625,788 675,064 652,076 559,264 473,120 433,972 346,156 10.36%
-
Net Worth 351,383 295,694 268,459 247,307 223,144 208,458 196,417 10.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 351,383 295,694 268,459 247,307 223,144 208,458 196,417 10.17%
NOSH 105,204 105,229 105,278 105,237 105,257 105,281 105,035 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.70% 5.06% 3.31% 3.81% 5.09% 4.91% 1.66% -
ROE 5.27% 11.79% 8.17% 8.97% 11.38% 10.75% 2.97% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 611.33 675.70 640.62 552.49 473.61 433.48 335.12 10.53%
EPS 17.60 33.12 20.84 21.08 24.12 21.28 5.56 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 2.81 2.55 2.35 2.12 1.98 1.87 10.14%
Adjusted Per Share Value based on latest NOSH - 105,237
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 159.02 175.81 166.75 143.76 123.26 112.84 87.03 10.56%
EPS 4.58 8.62 5.42 5.49 6.28 5.54 1.44 21.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8688 0.7311 0.6638 0.6115 0.5517 0.5154 0.4856 10.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.02 2.04 1.39 1.39 1.02 0.80 0.60 -
P/RPS 0.33 0.30 0.22 0.25 0.22 0.18 0.18 10.62%
P/EPS 11.48 6.16 6.67 6.59 4.23 3.76 10.79 1.03%
EY 8.71 16.24 14.99 15.17 23.65 26.60 9.27 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.73 0.55 0.59 0.48 0.40 0.32 11.03%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 30/05/13 24/05/12 27/05/11 27/05/10 28/05/09 -
Price 1.99 2.20 1.79 1.36 1.05 0.78 0.72 -
P/RPS 0.33 0.33 0.28 0.25 0.22 0.18 0.21 7.82%
P/EPS 11.31 6.64 8.59 6.45 4.35 3.67 12.95 -2.23%
EY 8.84 15.05 11.64 15.50 22.97 27.28 7.72 2.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.70 0.58 0.50 0.39 0.39 7.44%

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