[TGUAN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -2.94%
YoY- 25.09%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 715,618 729,413 654,405 564,144 498,967 429,155 515,651 5.61%
PBT 12,653 34,383 30,005 27,675 23,584 21,462 2,875 28.00%
Tax 1,095 -2,194 -1,896 -1,152 -2,477 -3,112 48 68.36%
NP 13,748 32,189 28,109 26,523 21,107 18,350 2,923 29.42%
-
NP to SH 13,401 31,352 27,217 26,403 21,107 18,350 2,923 28.87%
-
Tax Rate -8.65% 6.38% 6.32% 4.16% 10.50% 14.50% -1.67% -
Total Cost 701,870 697,224 626,296 537,621 477,860 410,805 512,728 5.37%
-
Net Worth 351,383 295,694 268,459 247,307 223,144 208,458 196,417 10.17%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 7,365 8,416 7,363 6,314 5,260 4,204 2,103 23.21%
Div Payout % 54.96% 26.84% 27.06% 23.92% 24.92% 22.91% 71.96% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 351,383 295,694 268,459 247,307 223,144 208,458 196,417 10.17%
NOSH 105,204 105,229 105,278 105,237 105,257 105,281 105,035 0.02%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.92% 4.41% 4.30% 4.70% 4.23% 4.28% 0.57% -
ROE 3.81% 10.60% 10.14% 10.68% 9.46% 8.80% 1.49% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 680.22 693.16 621.60 536.07 474.05 407.62 490.93 5.58%
EPS 12.74 29.79 25.85 25.09 20.05 17.43 2.78 28.86%
DPS 7.00 8.00 7.00 6.00 5.00 4.00 2.00 23.20%
NAPS 3.34 2.81 2.55 2.35 2.12 1.98 1.87 10.14%
Adjusted Per Share Value based on latest NOSH - 105,237
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 177.16 180.57 162.00 139.66 123.52 106.24 127.65 5.61%
EPS 3.32 7.76 6.74 6.54 5.23 4.54 0.72 28.99%
DPS 1.82 2.08 1.82 1.56 1.30 1.04 0.52 23.20%
NAPS 0.8699 0.732 0.6646 0.6122 0.5524 0.5161 0.4863 10.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.02 2.04 1.39 1.39 1.02 0.80 0.60 -
P/RPS 0.30 0.29 0.22 0.26 0.22 0.20 0.12 16.49%
P/EPS 15.86 6.85 5.38 5.54 5.09 4.59 21.56 -4.98%
EY 6.31 14.60 18.60 18.05 19.66 21.79 4.64 5.25%
DY 3.47 3.92 5.04 4.32 4.90 5.00 3.33 0.68%
P/NAPS 0.60 0.73 0.55 0.59 0.48 0.40 0.32 11.03%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 30/05/13 24/05/12 27/05/11 27/05/10 28/05/09 -
Price 1.99 2.20 1.79 1.36 1.05 0.78 0.72 -
P/RPS 0.29 0.32 0.29 0.25 0.22 0.19 0.15 11.60%
P/EPS 15.62 7.38 6.92 5.42 5.24 4.48 25.87 -8.06%
EY 6.40 13.54 14.44 18.45 19.10 22.35 3.87 8.74%
DY 3.52 3.64 3.91 4.41 4.76 5.13 2.78 4.01%
P/NAPS 0.60 0.78 0.70 0.58 0.50 0.39 0.39 7.44%

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