[TGUAN] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.78%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 182,349 191,875 188,123 155,350 143,783 123,787 103,464 9.90%
PBT 12,742 4,398 13,494 6,413 6,297 3,550 5,581 14.74%
Tax -1,061 800 -2,132 -229 -856 -143 -464 14.77%
NP 11,681 5,198 11,362 6,184 5,441 3,407 5,117 14.74%
-
NP to SH 11,256 4,915 11,058 5,949 5,479 3,407 5,117 14.03%
-
Tax Rate 8.33% -18.19% 15.80% 3.57% 13.59% 4.03% 8.31% -
Total Cost 170,668 186,677 176,761 149,166 138,342 120,380 98,347 9.61%
-
Net Worth 377,654 302,056 281,973 252,700 234,513 209,257 200,047 11.16%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 377,654 302,056 281,973 252,700 234,513 209,257 200,047 11.16%
NOSH 105,196 105,246 105,214 105,292 105,163 105,154 105,288 -0.01%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.41% 2.71% 6.04% 3.98% 3.78% 2.75% 4.95% -
ROE 2.98% 1.63% 3.92% 2.35% 2.34% 1.63% 2.56% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 173.34 182.31 178.80 147.54 136.72 117.72 98.27 9.91%
EPS 10.70 4.67 10.51 5.65 5.21 3.24 4.86 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.59 2.87 2.68 2.40 2.23 1.99 1.90 11.18%
Adjusted Per Share Value based on latest NOSH - 105,292
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.09 47.44 46.51 38.41 35.55 30.61 25.58 9.90%
EPS 2.78 1.22 2.73 1.47 1.35 0.84 1.27 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9338 0.7468 0.6972 0.6248 0.5798 0.5174 0.4946 11.16%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.82 2.20 1.53 1.28 1.00 1.00 0.82 -
P/RPS 1.05 1.21 0.86 0.87 0.73 0.85 0.83 3.99%
P/EPS 17.01 47.11 14.56 22.65 19.19 30.86 16.87 0.13%
EY 5.88 2.12 6.87 4.41 5.21 3.24 5.93 -0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.77 0.57 0.53 0.45 0.50 0.43 2.88%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 26/11/13 22/11/12 24/11/11 01/12/10 20/11/09 -
Price 2.25 2.24 1.66 1.33 1.16 0.97 0.90 -
P/RPS 1.30 1.23 0.93 0.90 0.85 0.82 0.92 5.92%
P/EPS 21.03 47.97 15.79 23.54 22.26 29.94 18.52 2.13%
EY 4.76 2.08 6.33 4.25 4.49 3.34 5.40 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.62 0.55 0.52 0.49 0.47 5.00%

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
Post a Comment