[TGUAN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -39.4%
YoY- 143.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 178,176 143,806 139,486 109,458 111,419 138,651 123,563 6.28%
PBT 8,539 6,328 8,439 3,846 -10,126 3,252 6,377 4.98%
Tax 405 1,540 -1,306 -745 3,059 -2,397 -3,686 -
NP 8,944 7,868 7,133 3,101 -7,067 855 2,691 22.13%
-
NP to SH 8,458 7,704 7,133 3,101 -7,067 871 2,691 21.00%
-
Tax Rate -4.74% -24.34% 15.48% 19.37% - 73.71% 57.80% -
Total Cost 169,232 135,938 132,353 106,357 118,486 137,796 120,872 5.76%
-
Net Worth 261,945 243,118 217,777 202,878 191,397 105,232 176,596 6.78%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,363 6,314 5,260 4,204 2,103 3,156 - -
Div Payout % 87.06% 81.97% 73.75% 135.59% 0.00% 362.46% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 261,945 243,118 217,777 202,878 191,397 105,232 176,596 6.78%
NOSH 105,199 105,245 105,206 105,118 105,163 105,232 105,117 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.02% 5.47% 5.11% 2.83% -6.34% 0.62% 2.18% -
ROE 3.23% 3.17% 3.28% 1.53% -3.69% 0.83% 1.52% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 169.37 136.64 132.58 104.13 105.95 131.76 117.55 6.27%
EPS 8.04 7.32 6.78 2.95 -6.72 0.83 2.56 20.99%
DPS 7.00 6.00 5.00 4.00 2.00 3.00 0.00 -
NAPS 2.49 2.31 2.07 1.93 1.82 1.00 1.68 6.77%
Adjusted Per Share Value based on latest NOSH - 105,118
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 44.11 35.60 34.53 27.10 27.58 34.32 30.59 6.28%
EPS 2.09 1.91 1.77 0.77 -1.75 0.22 0.67 20.85%
DPS 1.82 1.56 1.30 1.04 0.52 0.78 0.00 -
NAPS 0.6485 0.6019 0.5391 0.5022 0.4738 0.2605 0.4372 6.78%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.34 1.15 0.96 0.77 0.75 0.98 1.43 -
P/RPS 0.79 0.84 0.72 0.74 0.71 0.74 1.22 -6.98%
P/EPS 16.67 15.71 14.16 26.10 -11.16 118.40 55.86 -18.23%
EY 6.00 6.37 7.06 3.83 -8.96 0.84 1.79 22.31%
DY 5.22 5.22 5.21 5.19 2.67 3.06 0.00 -
P/NAPS 0.54 0.50 0.46 0.40 0.41 0.98 0.85 -7.27%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 1.30 1.34 0.92 0.81 0.69 0.82 1.56 -
P/RPS 0.77 0.98 0.69 0.78 0.65 0.62 1.33 -8.69%
P/EPS 16.17 18.31 13.57 27.46 -10.27 99.07 60.94 -19.82%
EY 6.18 5.46 7.37 3.64 -9.74 1.01 1.64 24.72%
DY 5.38 4.48 5.43 4.94 2.90 3.66 0.00 -
P/NAPS 0.52 0.58 0.44 0.42 0.38 0.82 0.93 -9.22%

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