[TGUAN] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	515,651	539,682	476,632	405,492	334,228	244,748	190,931	17.99%
YoY %	-4.45%	13.23%	17.54%	21.32%	36.56%	28.19%	-	-
Horiz. %	270.07%	282.66%	249.64%	212.38%	175.05%	128.19%	100.00%	-
PBT	2,875	15,668	24,801	25,304	30,831	27,245	11,799	-20.95%
YoY %	-81.65%	-36.83%	-1.99%	-17.93%	13.16%	130.91%	-	-
Horiz. %	24.37%	132.79%	210.20%	214.46%	261.30%	230.91%	100.00%	-
Tax	48	-3,981	-5,168	-3,179	-3,898	-2,565	-1,273	-
YoY %	101.21%	22.97%	-62.57%	18.45%	-51.97%	-101.49%	-	-
Horiz. %	-3.77%	312.73%	405.97%	249.73%	306.21%	201.49%	100.00%	-
NP	2,923	11,687	19,633	22,125	26,933	24,680	10,526	-19.21%
YoY %	-74.99%	-40.47%	-11.26%	-17.85%	9.13%	134.47%	-	-
Horiz. %	27.77%	111.03%	186.52%	210.19%	255.87%	234.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,923	11,713	19,632	22,125	26,933	24,680	10,526	-19.21%
YoY %	-75.04%	-40.34%	-11.27%	-17.85%	9.13%	134.47%	-	-
Horiz. %	27.77%	111.28%	186.51%	210.19%	255.87%	234.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.67%	25.41%	20.84%	12.56%	12.64%	9.41%	10.79%	-
YoY %	-106.57%	21.93%	65.92%	-0.63%	34.33%	-12.79%	-	-
Horiz. %	-15.48%	235.50%	193.14%	116.40%	117.15%	87.21%	100.00%	-
Total Cost	512,728	527,995	456,999	383,367	307,295	220,068	180,405	18.99%
YoY %	-2.89%	15.54%	19.21%	24.76%	39.64%	21.99%	-	-
Horiz. %	284.21%	292.67%	253.32%	212.50%	170.34%	121.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	196,417	187,053	177,636	166,199	149,469	65,159	88,648	14.16%
YoY %	5.01%	5.30%	6.88%	11.19%	129.39%	-26.50%	-	-
Horiz. %	221.57%	211.01%	200.38%	187.48%	168.61%	73.50%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	2,103	3,156	3,153	5,257	3,339	3,244	-	-
YoY %	-33.37%	0.10%	-40.02%	57.44%	2.93%	0.00%	-	-
Horiz. %	64.83%	97.29%	97.19%	162.05%	102.93%	100.00%	-	-
Div Payout %	71.96%	26.95%	16.06%	23.76%	12.40%	13.15%	-	-
YoY %	167.01%	67.81%	-32.41%	91.61%	-5.70%	0.00%	-	-
Horiz. %	547.22%	204.94%	122.13%	180.68%	94.30%	100.00%	-	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	196,417	187,053	177,636	166,199	149,469	65,159	88,648	14.16%
YoY %	5.01%	5.30%	6.88%	11.19%	129.39%	-26.50%	-	-
Horiz. %	221.57%	211.01%	200.38%	187.48%	168.61%	73.50%	100.00%	-
NOSH	105,035	105,086	105,110	105,189	105,260	65,159	63,775	8.66%
YoY %	-0.05%	-0.02%	-0.08%	-0.07%	61.54%	2.17%	-	-
Horiz. %	164.70%	164.78%	164.81%	164.94%	165.05%	102.17%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	0.57%	2.17%	4.12%	5.46%	8.06%	10.08%	5.51%	-
YoY %	-73.73%	-47.33%	-24.54%	-32.26%	-20.04%	82.94%	-	-
Horiz. %	10.34%	39.38%	74.77%	99.09%	146.28%	182.94%	100.00%	-
ROE	1.49%	6.26%	11.05%	13.31%	18.02%	37.88%	11.87%	-
YoY %	-76.20%	-43.35%	-16.98%	-26.14%	-52.43%	219.12%	-	-
Horiz. %	12.55%	52.74%	93.09%	112.13%	151.81%	319.12%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	490.93	513.56	453.46	385.49	317.52	375.62	299.38	8.58%
YoY %	-4.41%	13.25%	17.63%	21.41%	-15.47%	25.47%	-	-
Horiz. %	163.98%	171.54%	151.47%	128.76%	106.06%	125.47%	100.00%	-
EPS	2.78	11.15	18.68	21.03	25.59	37.88	16.50	-25.66%
YoY %	-75.07%	-40.31%	-11.17%	-17.82%	-32.44%	129.58%	-	-
Horiz. %	16.85%	67.58%	113.21%	127.45%	155.09%	229.58%	100.00%	-
DPS	2.00	3.00	3.00	5.00	3.17	4.98	0.00	-
YoY %	-33.33%	0.00%	-40.00%	57.73%	-36.35%	0.00%	-	-
Horiz. %	40.16%	60.24%	60.24%	100.40%	63.65%	100.00%	-	-
NAPS	1.87	1.78	1.69	1.58	1.42	1.00	1.39	5.06%
YoY %	5.06%	5.33%	6.96%	11.27%	42.00%	-28.06%	-	-
Horiz. %	134.53%	128.06%	121.58%	113.67%	102.16%	71.94%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 105,189
RPS	127.50	133.44	117.85	100.26	82.64	60.51	47.21	17.99%
YoY %	-4.45%	13.23%	17.54%	21.32%	36.57%	28.17%	-	-
Horiz. %	270.07%	282.65%	249.63%	212.37%	175.05%	128.17%	100.00%	-
EPS	0.72	2.90	4.85	5.47	6.66	6.10	2.60	-19.24%
YoY %	-75.17%	-40.21%	-11.33%	-17.87%	9.18%	134.62%	-	-
Horiz. %	27.69%	111.54%	186.54%	210.38%	256.15%	234.62%	100.00%	-
DPS	0.52	0.78	0.78	1.30	0.83	0.80	0.00	-
YoY %	-33.33%	0.00%	-40.00%	56.63%	3.75%	0.00%	-	-
Horiz. %	65.00%	97.50%	97.50%	162.50%	103.75%	100.00%	-	-
NAPS	0.4856	0.4625	0.4392	0.4109	0.3696	0.1611	0.2192	14.16%
YoY %	4.99%	5.31%	6.89%	11.17%	129.42%	-26.51%	-	-
Horiz. %	221.53%	210.99%	200.36%	187.45%	168.61%	73.49%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	0.60	0.98	1.43	1.75	2.21	2.99	1.38	-
P/RPS	0.12	0.19	0.32	0.45	0.70	0.80	0.46	-20.04%
YoY %	-36.84%	-40.62%	-28.89%	-35.71%	-12.50%	73.91%	-	-
Horiz. %	26.09%	41.30%	69.57%	97.83%	152.17%	173.91%	100.00%	-
P/EPS	21.56	8.79	7.66	8.32	8.64	7.89	8.36	17.08%
YoY %	145.28%	14.75%	-7.93%	-3.70%	9.51%	-5.62%	-	-
Horiz. %	257.89%	105.14%	91.63%	99.52%	103.35%	94.38%	100.00%	-
EY	4.64	11.37	13.06	12.02	11.58	12.67	11.96	-14.58%
YoY %	-59.19%	-12.94%	8.65%	3.80%	-8.60%	5.94%	-	-
Horiz. %	38.80%	95.07%	109.20%	100.50%	96.82%	105.94%	100.00%	-
DY	3.33	3.06	2.10	2.86	1.44	1.67	0.00	-
YoY %	8.82%	45.71%	-26.57%	98.61%	-13.77%	0.00%	-	-
Horiz. %	199.40%	183.23%	125.75%	171.26%	86.23%	100.00%	-	-
P/NAPS	0.32	0.55	0.85	1.11	1.56	2.99	0.99	-17.14%
YoY %	-41.82%	-35.29%	-23.42%	-28.85%	-47.83%	202.02%	-	-
Horiz. %	32.32%	55.56%	85.86%	112.12%	157.58%	302.02%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	29/05/08	31/05/07	30/05/06	18/05/05	27/05/04	30/05/03	-
Price	0.72	0.87	1.31	1.77	2.24	3.00	1.37	-
P/RPS	0.15	0.17	0.29	0.46	0.71	0.80	0.46	-17.02%
YoY %	-11.76%	-41.38%	-36.96%	-35.21%	-11.25%	73.91%	-	-
Horiz. %	32.61%	36.96%	63.04%	100.00%	154.35%	173.91%	100.00%	-
P/EPS	25.87	7.81	7.01	8.42	8.75	7.92	8.30	20.84%
YoY %	231.24%	11.41%	-16.75%	-3.77%	10.48%	-4.58%	-	-
Horiz. %	311.69%	94.10%	84.46%	101.45%	105.42%	95.42%	100.00%	-
EY	3.87	12.81	14.26	11.88	11.42	12.63	12.05	-17.23%
YoY %	-69.79%	-10.17%	20.03%	4.03%	-9.58%	4.81%	-	-
Horiz. %	32.12%	106.31%	118.34%	98.59%	94.77%	104.81%	100.00%	-
DY	2.78	3.45	2.29	2.82	1.42	1.66	0.00	-
YoY %	-19.42%	50.66%	-18.79%	98.59%	-14.46%	0.00%	-	-
Horiz. %	167.47%	207.83%	137.95%	169.88%	85.54%	100.00%	-	-
P/NAPS	0.39	0.49	0.78	1.12	1.58	3.00	0.99	-14.36%
YoY %	-20.41%	-37.18%	-30.36%	-29.11%	-47.33%	203.03%	-	-
Horiz. %	39.39%	49.49%	78.79%	113.13%	159.60%	303.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos