[TGUAN] YoY TTM 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- 145.65%
YoY- -67.51%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 596,783 539,095 458,406 405,021 591,816 503,127 454,484 4.64%
PBT 27,117 30,227 18,134 3,537 17,168 19,139 26,940 0.10%
Tax -133 -3,632 -1,805 504 -4,746 -5,321 -3,160 -40.99%
NP 26,984 26,595 16,329 4,041 12,422 13,818 23,780 2.12%
-
NP to SH 26,524 26,633 16,329 4,041 12,438 13,827 23,780 1.83%
-
Tax Rate 0.49% 12.02% 9.95% -14.25% 27.64% 27.80% 11.73% -
Total Cost 569,799 512,500 442,077 400,980 579,394 489,309 430,704 4.77%
-
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 6,314 5,260 4,204 2,103 3,156 3,153 5,257 3.09%
Div Payout % 23.81% 19.75% 25.75% 52.05% 25.38% 22.81% 22.11% -
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 4.52% 4.93% 3.56% 1.00% 2.10% 2.75% 5.23% -
ROE 10.50% 11.36% 7.80% 2.02% 6.30% 7.55% 13.61% -
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 566.79 512.63 435.94 384.68 563.32 477.77 431.89 4.63%
EPS 25.19 25.33 15.53 3.84 11.84 13.13 22.60 1.82%
DPS 6.00 5.00 4.00 2.00 3.00 3.00 5.00 3.08%
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 147.74 133.46 113.48 100.27 146.51 124.55 112.51 4.64%
EPS 6.57 6.59 4.04 1.00 3.08 3.42 5.89 1.83%
DPS 1.56 1.30 1.04 0.52 0.78 0.78 1.30 3.08%
NAPS 0.6256 0.5806 0.518 0.4952 0.489 0.4536 0.4324 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 0.23 0.20 0.23 0.21 0.16 0.24 0.33 -5.83%
P/EPS 5.08 3.95 6.44 21.37 7.43 8.91 6.33 -3.59%
EY 19.68 25.33 15.53 4.68 13.45 11.22 15.80 3.72%
DY 4.69 5.00 4.00 2.44 3.41 2.56 3.50 4.99%
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 0.23 0.23 0.22 0.23 0.15 0.21 0.36 -7.18%
P/EPS 5.28 4.58 6.25 23.45 6.93 7.62 6.86 -4.26%
EY 18.94 21.83 16.01 4.26 14.44 13.13 14.58 4.45%
DY 4.51 4.31 4.12 2.22 3.66 3.00 3.23 5.71%
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