[TGUAN] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -59.83%
YoY- -61.31%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 540,013 488,599 408,778 564,558 518,215 469,514 380,374 6.01%
PBT 28,057 22,659 18,541 3,815 16,014 26,904 26,391 1.02%
Tax -932 -2,864 -3,380 831 -4,032 -5,332 -3,475 -19.68%
NP 27,125 19,795 15,161 4,646 11,982 21,572 22,916 2.84%
-
NP to SH 27,036 19,795 15,161 4,646 12,008 21,572 22,916 2.79%
-
Tax Rate 3.32% 12.64% 18.23% -21.78% 25.18% 19.82% 13.17% -
Total Cost 512,888 468,804 393,617 559,912 506,233 447,942 357,458 6.19%
-
Net Worth 241,953 216,763 204,037 191,355 184,094 176,785 159,660 7.17%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,311 5,261 4,206 2,102 3,155 - 5,217 3.22%
Div Payout % 23.35% 26.58% 27.75% 45.26% 26.28% - 22.77% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 241,953 216,763 204,037 191,355 184,094 176,785 159,660 7.17%
NOSH 105,197 105,224 105,173 105,140 105,196 105,229 104,353 0.13%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.02% 4.05% 3.71% 0.82% 2.31% 4.59% 6.02% -
ROE 11.17% 9.13% 7.43% 2.43% 6.52% 12.20% 14.35% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 513.33 464.34 388.67 536.96 492.61 446.18 364.51 5.86%
EPS 25.70 18.82 14.41 4.42 11.41 20.50 21.96 2.65%
DPS 6.00 5.00 4.00 2.00 3.00 0.00 5.00 3.08%
NAPS 2.30 2.06 1.94 1.82 1.75 1.68 1.53 7.02%
Adjusted Per Share Value based on latest NOSH - 105,163
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 133.69 120.96 101.20 139.76 128.29 116.23 94.17 6.01%
EPS 6.69 4.90 3.75 1.15 2.97 5.34 5.67 2.79%
DPS 1.56 1.30 1.04 0.52 0.78 0.00 1.29 3.21%
NAPS 0.599 0.5366 0.5051 0.4737 0.4557 0.4376 0.3953 7.16%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.15 0.96 0.77 0.75 0.98 1.43 2.00 -
P/RPS 0.22 0.21 0.20 0.14 0.20 0.32 0.55 -14.15%
P/EPS 4.47 5.10 5.34 16.97 8.59 6.98 9.11 -11.18%
EY 22.35 19.60 18.72 5.89 11.65 14.34 10.98 12.56%
DY 5.22 5.21 5.19 2.67 3.06 0.00 2.50 13.04%
P/NAPS 0.50 0.47 0.40 0.41 0.56 0.85 1.31 -14.82%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.34 0.92 0.81 0.69 0.82 1.56 1.80 -
P/RPS 0.26 0.20 0.21 0.13 0.17 0.35 0.49 -10.01%
P/EPS 5.21 4.89 5.62 15.61 7.18 7.61 8.20 -7.27%
EY 19.18 20.45 17.80 6.40 13.92 13.14 12.20 7.82%
DY 4.48 5.43 4.94 2.90 3.66 0.00 2.78 8.27%
P/NAPS 0.58 0.45 0.42 0.38 0.47 0.93 1.18 -11.15%

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