[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 30.76%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 190,138 87,999 564,558 453,165 280,363 136,932 518,215 -48.77%
PBT 8,082 2,377 3,815 13,916 10,427 3,292 16,014 -36.63%
Tax -2,091 -917 831 -2,349 -1,581 -255 -4,032 -35.47%
NP 5,991 1,460 4,646 11,567 8,846 3,037 11,982 -37.03%
-
NP to SH 5,991 1,460 4,646 11,567 8,846 3,037 12,008 -37.12%
-
Tax Rate 25.87% 38.58% -21.78% 16.88% 15.16% 7.75% 25.18% -
Total Cost 184,147 86,539 559,912 441,598 271,517 133,895 506,233 -49.07%
-
Net Worth 198,998 196,417 191,355 197,870 192,487 187,053 184,094 5.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,102 - - - 3,155 -
Div Payout % - - 45.26% - - - 26.28% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 198,998 196,417 191,355 197,870 192,487 187,053 184,094 5.33%
NOSH 105,289 105,035 105,140 105,250 105,184 105,086 105,196 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.15% 1.66% 0.82% 2.55% 3.16% 2.22% 2.31% -
ROE 3.01% 0.74% 2.43% 5.85% 4.60% 1.62% 6.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 180.59 83.78 536.96 430.56 266.54 130.30 492.61 -48.80%
EPS 5.69 1.39 4.42 10.99 8.41 2.89 11.41 -37.14%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.89 1.87 1.82 1.88 1.83 1.78 1.75 5.26%
Adjusted Per Share Value based on latest NOSH - 105,057
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 47.01 21.76 139.59 112.05 69.32 33.86 128.13 -48.78%
EPS 1.48 0.36 1.15 2.86 2.19 0.75 2.97 -37.17%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.78 -
NAPS 0.492 0.4856 0.4731 0.4892 0.4759 0.4625 0.4552 5.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.60 0.75 0.88 0.89 0.98 0.98 -
P/RPS 0.42 0.72 0.14 0.20 0.33 0.75 0.20 64.06%
P/EPS 13.18 43.17 16.97 8.01 10.58 33.91 8.59 33.06%
EY 7.59 2.32 5.89 12.49 9.45 2.95 11.65 -24.86%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.06 -
P/NAPS 0.40 0.32 0.41 0.47 0.49 0.55 0.56 -20.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 29/05/08 29/02/08 -
Price 0.78 0.72 0.69 0.82 1.00 0.87 0.82 -
P/RPS 0.43 0.86 0.13 0.19 0.38 0.67 0.17 85.74%
P/EPS 13.71 51.80 15.61 7.46 11.89 30.10 7.18 53.97%
EY 7.29 1.93 6.40 13.40 8.41 3.32 13.92 -35.05%
DY 0.00 0.00 2.90 0.00 0.00 0.00 3.66 -
P/NAPS 0.41 0.39 0.38 0.44 0.55 0.49 0.47 -8.71%

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