[TGUAN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 24.69%
YoY- 43.3%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 720,261 631,153 543,415 488,434 403,060 564,584 518,215 5.63%
PBT 31,868 29,328 28,116 22,727 17,509 3,790 16,014 12.14%
Tax -3,084 -1,268 -786 -2,366 -3,300 710 -4,032 -4.36%
NP 28,784 28,060 27,330 20,361 14,209 4,500 11,982 15.71%
-
NP to SH 28,124 27,278 27,204 20,361 14,209 4,500 12,008 15.22%
-
Tax Rate 9.68% 4.32% 2.80% 10.41% 18.85% -18.73% 25.18% -
Total Cost 691,477 603,093 516,085 468,073 388,851 560,084 506,233 5.32%
-
Net Worth 289,303 261,945 243,118 217,777 202,878 191,397 105,232 18.34%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 8,416 7,363 6,314 5,260 4,204 2,103 3,156 17.74%
Div Payout % 29.93% 27.00% 23.21% 25.84% 29.59% 46.74% 26.29% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 289,303 261,945 243,118 217,777 202,878 191,397 105,232 18.34%
NOSH 105,201 105,199 105,245 105,206 105,118 105,163 105,232 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.00% 4.45% 5.03% 4.17% 3.53% 0.80% 2.31% -
ROE 9.72% 10.41% 11.19% 9.35% 7.00% 2.35% 11.41% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 684.65 599.96 516.33 464.26 383.43 536.86 492.45 5.64%
EPS 26.73 25.93 25.85 19.35 13.52 4.28 11.41 15.22%
DPS 8.00 7.00 6.00 5.00 4.00 2.00 3.00 17.74%
NAPS 2.75 2.49 2.31 2.07 1.93 1.82 1.00 18.34%
Adjusted Per Share Value based on latest NOSH - 105,206
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 178.09 156.05 134.36 120.77 99.66 139.59 128.13 5.63%
EPS 6.95 6.74 6.73 5.03 3.51 1.11 2.97 15.20%
DPS 2.08 1.82 1.56 1.30 1.04 0.52 0.78 17.74%
NAPS 0.7153 0.6477 0.6011 0.5385 0.5016 0.4732 0.2602 18.33%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.11 1.34 1.15 0.96 0.77 0.75 0.98 -
P/RPS 0.31 0.22 0.22 0.21 0.20 0.14 0.20 7.57%
P/EPS 7.89 5.17 4.45 4.96 5.70 17.53 8.59 -1.40%
EY 12.67 19.35 22.48 20.16 17.55 5.71 11.64 1.42%
DY 3.79 5.22 5.22 5.21 5.19 2.67 3.06 3.62%
P/NAPS 0.77 0.54 0.50 0.46 0.40 0.41 0.98 -3.93%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 29/02/08 -
Price 2.42 1.30 1.34 0.92 0.81 0.69 0.82 -
P/RPS 0.35 0.22 0.26 0.20 0.21 0.13 0.17 12.77%
P/EPS 9.05 5.01 5.18 4.75 5.99 16.13 7.19 3.90%
EY 11.05 19.95 19.29 21.04 16.69 6.20 13.92 -3.77%
DY 3.31 5.38 4.48 5.43 4.94 2.90 3.66 -1.65%
P/NAPS 0.88 0.52 0.58 0.44 0.42 0.38 0.82 1.18%

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