[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.59%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 560,726 547,728 518,215 506,085 484,098 461,860 469,514 12.57%
PBT 20,854 13,168 16,014 17,016 14,744 14,552 26,904 -15.63%
Tax -3,162 -1,020 -4,032 -2,180 -3,106 -1,224 -5,332 -29.43%
NP 17,692 12,148 11,982 14,836 11,638 13,328 21,572 -12.39%
-
NP to SH 17,692 12,148 12,008 14,849 11,638 13,328 21,572 -12.39%
-
Tax Rate 15.16% 7.75% 25.18% 12.81% 21.07% 8.41% 19.82% -
Total Cost 543,034 535,580 506,233 491,249 472,460 448,532 447,942 13.70%
-
Net Worth 192,487 187,053 184,094 182,987 180,988 177,636 176,785 5.84%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,155 - - - - -
Div Payout % - - 26.28% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 192,487 187,053 184,094 182,987 180,988 177,636 176,785 5.84%
NOSH 105,184 105,086 105,196 105,165 105,226 105,110 105,229 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.16% 2.22% 2.31% 2.93% 2.40% 2.89% 4.59% -
ROE 9.19% 6.49% 6.52% 8.11% 6.43% 7.50% 12.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 533.09 521.22 492.61 481.23 460.06 439.40 446.18 12.60%
EPS 16.82 11.56 11.41 14.12 11.06 12.68 20.50 -12.36%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.78 1.75 1.74 1.72 1.69 1.68 5.87%
Adjusted Per Share Value based on latest NOSH - 105,306
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 138.64 135.43 128.13 125.13 119.69 114.20 116.09 12.57%
EPS 4.37 3.00 2.97 3.67 2.88 3.30 5.33 -12.41%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.4759 0.4625 0.4552 0.4524 0.4475 0.4392 0.4371 5.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.89 0.98 0.98 1.17 1.44 1.43 1.43 -
P/RPS 0.17 0.19 0.20 0.24 0.31 0.33 0.32 -34.43%
P/EPS 5.29 8.48 8.59 8.29 13.02 11.28 6.98 -16.88%
EY 18.90 11.80 11.65 12.07 7.68 8.87 14.34 20.23%
DY 0.00 0.00 3.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.56 0.67 0.84 0.85 0.85 -30.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 23/11/07 30/08/07 31/05/07 28/02/07 -
Price 1.00 0.87 0.82 1.00 1.19 1.31 1.56 -
P/RPS 0.19 0.17 0.17 0.21 0.26 0.30 0.35 -33.47%
P/EPS 5.95 7.53 7.18 7.08 10.76 10.33 7.61 -15.14%
EY 16.82 13.29 13.92 14.12 9.29 9.68 13.14 17.91%
DY 0.00 0.00 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.47 0.57 0.69 0.78 0.93 -29.56%

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