[TGUAN] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -43.72%
YoY- -89.06%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 585,216 519,099 438,083 474,359 556,529 489,945 428,138 5.34%
PBT 27,001 27,480 20,165 1,445 19,069 21,204 25,353 1.05%
Tax -760 -2,919 -2,126 200 -4,060 -5,854 -3,073 -20.75%
NP 26,241 24,561 18,039 1,645 15,009 15,350 22,280 2.76%
-
NP to SH 26,054 24,561 18,039 1,645 15,035 15,349 22,280 2.63%
-
Tax Rate 2.81% 10.62% 10.54% -13.84% 21.29% 27.61% 12.12% -
Total Cost 558,975 494,538 420,044 472,714 541,520 474,595 405,858 5.47%
-
Net Worth 255,743 231,588 212,578 198,691 192,580 181,255 172,403 6.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,314 5,260 4,204 2,103 3,156 3,153 5,257 3.09%
Div Payout % 24.24% 21.42% 23.31% 127.86% 21.00% 20.55% 23.60% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 255,743 231,588 212,578 198,691 192,580 181,255 172,403 6.78%
NOSH 105,244 105,267 105,236 105,127 105,235 105,381 105,124 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.48% 4.73% 4.12% 0.35% 2.70% 3.13% 5.20% -
ROE 10.19% 10.61% 8.49% 0.83% 7.81% 8.47% 12.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 556.06 493.12 416.28 451.22 528.84 464.93 407.27 5.32%
EPS 24.76 23.33 17.14 1.56 14.29 14.57 21.19 2.62%
DPS 6.00 5.00 4.00 2.00 3.00 3.00 5.00 3.08%
NAPS 2.43 2.20 2.02 1.89 1.83 1.72 1.64 6.76%
Adjusted Per Share Value based on latest NOSH - 105,127
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 144.70 128.35 108.32 117.29 137.60 121.14 105.86 5.34%
EPS 6.44 6.07 4.46 0.41 3.72 3.80 5.51 2.63%
DPS 1.56 1.30 1.04 0.52 0.78 0.78 1.30 3.08%
NAPS 0.6323 0.5726 0.5256 0.4913 0.4762 0.4482 0.4263 6.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.37 1.22 0.85 0.75 0.89 1.44 1.79 -
P/RPS 0.25 0.25 0.20 0.17 0.17 0.31 0.44 -8.98%
P/EPS 5.53 5.23 4.96 47.93 6.23 9.89 8.45 -6.81%
EY 18.07 19.12 20.17 2.09 16.05 10.11 11.84 7.29%
DY 4.38 4.10 4.71 2.67 3.37 2.08 2.79 7.79%
P/NAPS 0.56 0.55 0.42 0.40 0.49 0.84 1.09 -10.49%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 27/08/12 25/08/11 26/08/10 27/08/09 28/08/08 30/08/07 24/08/06 -
Price 1.31 0.99 0.91 0.78 1.00 1.19 1.53 -
P/RPS 0.24 0.20 0.22 0.17 0.19 0.26 0.38 -7.36%
P/EPS 5.29 4.24 5.31 49.85 7.00 8.17 7.22 -5.04%
EY 18.90 23.57 18.84 2.01 14.29 12.24 13.85 5.31%
DY 4.58 5.05 4.40 2.56 3.00 2.52 3.27 5.77%
P/NAPS 0.54 0.45 0.45 0.41 0.55 0.69 0.93 -8.65%

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