[TGUAN] QoQ Cumulative 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- 91.39%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 280,363 136,932 518,215 379,564 242,049 115,465 469,514 -29.11%
PBT 10,427 3,292 16,014 12,762 7,372 3,638 26,904 -46.87%
Tax -1,581 -255 -4,032 -1,635 -1,553 -306 -5,332 -55.56%
NP 8,846 3,037 11,982 11,127 5,819 3,332 21,572 -44.83%
-
NP to SH 8,846 3,037 12,008 11,137 5,819 3,332 21,572 -44.83%
-
Tax Rate 15.16% 7.75% 25.18% 12.81% 21.07% 8.41% 19.82% -
Total Cost 271,517 133,895 506,233 368,437 236,230 112,133 447,942 -28.39%
-
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 4.60% 1.62% 6.52% 6.09% 3.22% 1.88% 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 266.54 130.30 492.61 360.92 230.03 109.85 446.18 -29.09%
EPS 8.41 2.89 11.41 10.59 5.53 3.17 20.50 -44.81%
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 69.32 33.86 128.13 93.85 59.85 28.55 116.09 -29.11%
EPS 2.19 0.75 2.97 2.75 1.44 0.82 5.33 -44.76%
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 0.33 0.75 0.20 0.32 0.63 1.30 0.32 2.07%
P/EPS 10.58 33.91 8.59 11.05 26.04 45.11 6.98 31.98%
EY 9.45 2.95 11.65 9.05 3.84 2.22 14.34 -24.29%
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 0.38 0.67 0.17 0.28 0.52 1.19 0.35 5.64%
P/EPS 11.89 30.10 7.18 9.44 21.52 41.32 7.61 34.68%
EY 8.41 3.32 13.92 10.59 4.65 2.42 13.14 -25.75%
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