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

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	297,627	255,826	225,161	190,138	280,363	242,049	221,618	5.03%
YoY %	16.34%	13.62%	18.42%	-32.18%	15.83%	9.22%	-	-
Horiz. %	134.30%	115.44%	101.60%	85.80%	126.51%	109.22%	100.00%	-
PBT	14,376	15,491	10,738	8,082	10,427	7,372	13,071	1.59%
YoY %	-7.20%	44.26%	32.86%	-22.49%	41.44%	-43.60%	-	-
Horiz. %	109.98%	118.51%	82.15%	61.83%	79.77%	56.40%	100.00%	-
Tax	-1,444	-1,470	-917	-2,091	-1,581	-1,553	-1,031	5.77%
YoY %	1.77%	-60.31%	56.15%	-32.26%	-1.80%	-50.63%	-	-
Horiz. %	140.06%	142.58%	88.94%	202.81%	153.35%	150.63%	100.00%	-
NP	12,932	14,021	9,821	5,991	8,846	5,819	12,040	1.19%
YoY %	-7.77%	42.77%	63.93%	-32.27%	52.02%	-51.67%	-	-
Horiz. %	107.41%	116.45%	81.57%	49.76%	73.47%	48.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,871	14,021	9,821	5,991	8,846	5,819	12,040	1.11%
YoY %	-8.20%	42.77%	63.93%	-32.27%	52.02%	-51.67%	-	-
Horiz. %	106.90%	116.45%	81.57%	49.76%	73.47%	48.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.04%	9.49%	8.54%	25.87%	15.16%	21.07%	7.89%	-
YoY %	5.80%	11.12%	-66.99%	70.65%	-28.05%	167.05%	-	-
Horiz. %	127.25%	120.28%	108.24%	327.88%	192.14%	267.05%	100.00%	-
Total Cost	284,695	241,805	215,340	184,147	271,517	236,230	209,578	5.23%
YoY %	17.74%	12.29%	16.94%	-32.18%	14.94%	12.72%	-	-
Horiz. %	135.84%	115.38%	102.75%	87.87%	129.55%	112.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	255,736	231,404	212,402	198,998	192,487	180,988	172,601	6.76%
YoY %	10.51%	8.95%	6.74%	3.38%	6.35%	4.86%	-	-
Horiz. %	148.17%	134.07%	123.06%	115.29%	111.52%	104.86%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	255,736	231,404	212,402	198,998	192,487	180,988	172,601	6.76%
YoY %	10.51%	8.95%	6.74%	3.38%	6.35%	4.86%	-	-
Horiz. %	148.17%	134.07%	123.06%	115.29%	111.52%	104.86%	100.00%	-
NOSH	105,241	105,183	105,149	105,289	105,184	105,226	105,244	-0.00%
YoY %	0.06%	0.03%	-0.13%	0.10%	-0.04%	-0.02%	-	-
Horiz. %	100.00%	99.94%	99.91%	100.04%	99.94%	99.98%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	4.35%	5.48%	4.36%	3.15%	3.16%	2.40%	5.43%	-
YoY %	-20.62%	25.69%	38.41%	-0.32%	31.67%	-55.80%	-	-
Horiz. %	80.11%	100.92%	80.29%	58.01%	58.20%	44.20%	100.00%	-
ROE	5.03%	6.06%	4.62%	3.01%	4.60%	3.22%	6.98%	-
YoY %	-17.00%	31.17%	53.49%	-34.57%	42.86%	-53.87%	-	-
Horiz. %	72.06%	86.82%	66.19%	43.12%	65.90%	46.13%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	282.80	243.22	214.13	180.59	266.54	230.03	210.57	5.03%
YoY %	16.27%	13.59%	18.57%	-32.25%	15.87%	9.24%	-	-
Horiz. %	134.30%	115.51%	101.69%	85.76%	126.58%	109.24%	100.00%	-
EPS	12.23	13.33	9.34	5.69	8.41	5.53	11.44	1.11%
YoY %	-8.25%	42.72%	64.15%	-32.34%	52.08%	-51.66%	-	-
Horiz. %	106.91%	116.52%	81.64%	49.74%	73.51%	48.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.43	2.20	2.02	1.89	1.83	1.72	1.64	6.76%
YoY %	10.45%	8.91%	6.88%	3.28%	6.40%	4.88%	-	-
Horiz. %	148.17%	134.15%	123.17%	115.24%	111.59%	104.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 105,127
RPS	73.59	63.25	55.67	47.01	69.32	59.85	54.80	5.03%
YoY %	16.35%	13.62%	18.42%	-32.18%	15.82%	9.22%	-	-
Horiz. %	134.29%	115.42%	101.59%	85.78%	126.50%	109.22%	100.00%	-
EPS	3.18	3.47	2.43	1.48	2.19	1.44	2.98	1.08%
YoY %	-8.36%	42.80%	64.19%	-32.42%	52.08%	-51.68%	-	-
Horiz. %	106.71%	116.44%	81.54%	49.66%	73.49%	48.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6323	0.5722	0.5252	0.492	0.4759	0.4475	0.4268	6.76%
YoY %	10.50%	8.95%	6.75%	3.38%	6.35%	4.85%	-	-
Horiz. %	148.15%	134.07%	123.06%	115.28%	111.50%	104.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
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	0.48	0.50	0.40	0.42	0.33	0.63	0.85	-9.07%
YoY %	-4.00%	25.00%	-4.76%	27.27%	-47.62%	-25.88%	-	-
Horiz. %	56.47%	58.82%	47.06%	49.41%	38.82%	74.12%	100.00%	-
P/EPS	11.20	9.15	9.10	13.18	10.58	26.04	15.65	-5.41%
YoY %	22.40%	0.55%	-30.96%	24.57%	-59.37%	66.39%	-	-
Horiz. %	71.57%	58.47%	58.15%	84.22%	67.60%	166.39%	100.00%	-
EY	8.93	10.93	10.99	7.59	9.45	3.84	6.39	5.73%
YoY %	-18.30%	-0.55%	44.80%	-19.68%	146.09%	-39.91%	-	-
Horiz. %	139.75%	171.05%	171.99%	118.78%	147.89%	60.09%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.55	0.42	0.40	0.49	0.84	1.09	-10.49%
YoY %	1.82%	30.95%	5.00%	-18.37%	-41.67%	-22.94%	-	-
Horiz. %	51.38%	50.46%	38.53%	36.70%	44.95%	77.06%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
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	0.46	0.41	0.42	0.43	0.38	0.52	0.73	-7.40%
YoY %	12.20%	-2.38%	-2.33%	13.16%	-26.92%	-28.77%	-	-
Horiz. %	63.01%	56.16%	57.53%	58.90%	52.05%	71.23%	100.00%	-
P/EPS	10.71	7.43	9.74	13.71	11.89	21.52	13.37	-3.62%
YoY %	44.15%	-23.72%	-28.96%	15.31%	-44.75%	60.96%	-	-
Horiz. %	80.10%	55.57%	72.85%	102.54%	88.93%	160.96%	100.00%	-
EY	9.34	13.46	10.26	7.29	8.41	4.65	7.48	3.76%
YoY %	-30.61%	31.19%	40.74%	-13.32%	80.86%	-37.83%	-	-
Horiz. %	124.87%	179.95%	137.17%	97.46%	112.43%	62.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.54	0.45	0.45	0.41	0.55	0.69	0.93	-8.65%
YoY %	20.00%	0.00%	9.76%	-25.45%	-20.29%	-25.81%	-	-
Horiz. %	58.06%	48.39%	48.39%	44.09%	59.14%	74.19%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos