[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -84.55%
YoY- -36.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 518,215 379,564 242,049 115,465 469,514 345,951 221,618 75.89%
PBT 16,014 12,762 7,372 3,638 26,904 20,527 13,071 14.45%
Tax -4,032 -1,635 -1,553 -306 -5,332 -1,646 -1,031 147.60%
NP 11,982 11,127 5,819 3,332 21,572 18,881 12,040 -0.32%
-
NP to SH 12,008 11,137 5,819 3,332 21,572 18,881 12,040 -0.17%
-
Tax Rate 25.18% 12.81% 21.07% 8.41% 19.82% 8.02% 7.89% -
Total Cost 506,233 368,437 236,230 112,133 447,942 327,070 209,578 79.73%
-
Net Worth 184,094 182,987 180,988 177,636 176,785 174,609 172,601 4.37%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,155 - - - - - - -
Div Payout % 26.28% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 184,094 182,987 180,988 177,636 176,785 174,609 172,601 4.37%
NOSH 105,196 105,165 105,226 105,110 105,229 105,186 105,244 -0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.31% 2.93% 2.40% 2.89% 4.59% 5.46% 5.43% -
ROE 6.52% 6.09% 3.22% 1.88% 12.20% 10.81% 6.98% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 492.61 360.92 230.03 109.85 446.18 328.89 210.57 75.95%
EPS 11.41 10.59 5.53 3.17 20.50 17.95 11.44 -0.17%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.72 1.69 1.68 1.66 1.64 4.41%
Adjusted Per Share Value based on latest NOSH - 105,110
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 128.13 93.85 59.85 28.55 116.09 85.54 54.80 75.89%
EPS 2.97 2.75 1.44 0.82 5.33 4.67 2.98 -0.22%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4552 0.4524 0.4475 0.4392 0.4371 0.4317 0.4268 4.37%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.98 1.17 1.44 1.43 1.43 1.43 1.79 -
P/RPS 0.20 0.32 0.63 1.30 0.32 0.43 0.85 -61.78%
P/EPS 8.59 11.05 26.04 45.11 6.98 7.97 15.65 -32.88%
EY 11.65 9.05 3.84 2.22 14.34 12.55 6.39 49.07%
DY 3.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.67 0.84 0.85 0.85 0.86 1.09 -35.77%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 23/11/07 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 -
Price 0.82 1.00 1.19 1.31 1.56 1.55 1.53 -
P/RPS 0.17 0.28 0.52 1.19 0.35 0.47 0.73 -62.04%
P/EPS 7.18 9.44 21.52 41.32 7.61 8.64 13.37 -33.85%
EY 13.92 10.59 4.65 2.42 13.14 11.58 7.48 51.12%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.69 0.78 0.93 0.93 0.93 -36.47%

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