[TGUAN] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.93%
YoY- 88.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 155,350 143,783 123,787 103,464 172,802 137,515 124,333 3.77%
PBT 6,413 6,297 3,550 5,581 3,489 5,390 7,455 -2.47%
Tax -229 -856 -143 -464 -768 -82 -615 -15.16%
NP 6,184 5,441 3,407 5,117 2,721 5,308 6,840 -1.66%
-
NP to SH 5,949 5,479 3,407 5,117 2,721 5,318 6,840 -2.29%
-
Tax Rate 3.57% 13.59% 4.03% 8.31% 22.01% 1.52% 8.25% -
Total Cost 149,166 138,342 120,380 98,347 170,081 132,207 117,493 4.05%
-
Net Worth 252,700 234,513 209,257 200,047 197,508 183,234 174,683 6.34%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 252,700 234,513 209,257 200,047 197,508 183,234 174,683 6.34%
NOSH 105,292 105,163 105,154 105,288 105,057 105,306 105,230 0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.98% 3.78% 2.75% 4.95% 1.57% 3.86% 5.50% -
ROE 2.35% 2.34% 1.63% 2.56% 1.38% 2.90% 3.92% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 147.54 136.72 117.72 98.27 164.48 130.58 118.15 3.76%
EPS 5.65 5.21 3.24 4.86 2.59 5.05 6.50 -2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.23 1.99 1.90 1.88 1.74 1.66 6.33%
Adjusted Per Share Value based on latest NOSH - 105,288
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.41 35.55 30.61 25.58 42.73 34.00 30.74 3.77%
EPS 1.47 1.35 0.84 1.27 0.67 1.31 1.69 -2.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6248 0.5798 0.5174 0.4946 0.4883 0.4531 0.4319 6.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.00 1.00 0.82 0.88 1.17 1.43 -
P/RPS 0.87 0.73 0.85 0.83 0.54 0.90 1.21 -5.34%
P/EPS 22.65 19.19 30.86 16.87 33.98 23.17 22.00 0.48%
EY 4.41 5.21 3.24 5.93 2.94 4.32 4.55 -0.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.50 0.43 0.47 0.67 0.86 -7.74%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 01/12/10 20/11/09 28/11/08 23/11/07 17/11/06 -
Price 1.33 1.16 0.97 0.90 0.82 1.00 1.55 -
P/RPS 0.90 0.85 0.82 0.92 0.50 0.77 1.31 -6.05%
P/EPS 23.54 22.26 29.94 18.52 31.66 19.80 23.85 -0.21%
EY 4.25 4.49 3.34 5.40 3.16 5.05 4.19 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.49 0.47 0.44 0.57 0.93 -8.37%

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