[TGUAN] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -24.66%
YoY- -6.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 178,944 152,271 131,199 111,067 102,139 143,431 126,584 5.93%
PBT 6,579 7,630 8,304 4,408 5,705 7,135 3,734 9.89%
Tax -1,025 -238 -630 -188 -1,174 -1,326 -1,247 -3.21%
NP 5,554 7,392 7,674 4,220 4,531 5,809 2,487 14.31%
-
NP to SH 5,311 7,325 7,674 4,220 4,531 5,809 2,487 13.46%
-
Tax Rate 15.58% 3.12% 7.59% 4.26% 20.58% 18.58% 33.40% -
Total Cost 173,390 144,879 123,525 106,847 97,608 137,622 124,097 5.72%
-
Net Worth 275,540 255,743 231,588 212,578 198,691 192,580 181,255 7.22%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 275,540 255,743 231,588 212,578 198,691 192,580 181,255 7.22%
NOSH 105,168 105,244 105,267 105,236 105,127 105,235 105,381 -0.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.10% 4.85% 5.85% 3.80% 4.44% 4.05% 1.96% -
ROE 1.93% 2.86% 3.31% 1.99% 2.28% 3.02% 1.37% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 170.15 144.68 124.63 105.54 97.16 136.30 120.12 5.96%
EPS 5.05 6.96 7.29 4.01 4.31 5.52 2.36 13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.43 2.20 2.02 1.89 1.83 1.72 7.25%
Adjusted Per Share Value based on latest NOSH - 105,236
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 44.24 37.65 32.44 27.46 25.25 35.46 31.30 5.93%
EPS 1.31 1.81 1.90 1.04 1.12 1.44 0.61 13.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6813 0.6323 0.5726 0.5256 0.4913 0.4762 0.4482 7.22%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.64 1.37 1.22 0.85 0.75 0.89 1.44 -
P/RPS 0.96 0.95 0.98 0.81 0.77 0.65 1.20 -3.64%
P/EPS 32.48 19.68 16.74 21.20 17.40 16.12 61.02 -9.96%
EY 3.08 5.08 5.98 4.72 5.75 6.20 1.64 11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.56 0.55 0.42 0.40 0.49 0.84 -4.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 30/08/07 -
Price 1.59 1.31 0.99 0.91 0.78 1.00 1.19 -
P/RPS 0.93 0.91 0.79 0.86 0.80 0.73 0.99 -1.03%
P/EPS 31.49 18.82 13.58 22.69 18.10 18.12 50.42 -7.53%
EY 3.18 5.31 7.36 4.41 5.53 5.52 1.98 8.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.54 0.45 0.45 0.41 0.55 0.69 -2.03%

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