[TGUAN] QoQ 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- 113.83%
YoY- -22.25%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
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 143,431 136,932 138,651 137,515 126,584 115,465 123,563 10.46%
PBT 7,135 3,292 3,252 5,390 3,734 3,638 6,377 7.78%
Tax -1,326 -255 -2,397 -82 -1,247 -306 -3,686 -49.44%
NP 5,809 3,037 855 5,308 2,487 3,332 2,691 67.10%
-
NP to SH 5,809 3,037 871 5,318 2,487 3,332 2,691 67.10%
-
Tax Rate 18.58% 7.75% 73.71% 1.52% 33.40% 8.41% 57.80% -
Total Cost 137,622 133,895 137,796 132,207 124,097 112,133 120,872 9.04%
-
Net Worth 192,580 187,053 105,232 183,234 181,255 177,636 176,596 5.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,156 - - - - -
Div Payout % - - 362.46% - - - - -
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 192,580 187,053 105,232 183,234 181,255 177,636 176,596 5.95%
NOSH 105,235 105,086 105,232 105,306 105,381 105,110 105,117 0.07%
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 4.05% 2.22% 0.62% 3.86% 1.96% 2.89% 2.18% -
ROE 3.02% 1.62% 0.83% 2.90% 1.37% 1.88% 1.52% -
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 136.30 130.30 131.76 130.58 120.12 109.85 117.55 10.37%
EPS 5.52 2.89 0.83 5.05 2.36 3.17 2.56 66.98%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.78 1.00 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 35.46 33.86 34.28 34.00 31.30 28.55 30.55 10.45%
EPS 1.44 0.75 0.22 1.31 0.61 0.82 0.67 66.62%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.4762 0.4625 0.2602 0.4531 0.4482 0.4392 0.4366 5.96%
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 0.65 0.75 0.74 0.90 1.20 1.30 1.22 -34.30%
P/EPS 16.12 33.91 118.40 23.17 61.02 45.11 55.86 -56.36%
EY 6.20 2.95 0.84 4.32 1.64 2.22 1.79 129.09%
DY 0.00 0.00 3.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.98 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 0.73 0.67 0.62 0.77 0.99 1.19 1.33 -32.98%
P/EPS 18.12 30.10 99.07 19.80 50.42 41.32 60.94 -55.48%
EY 5.52 3.32 1.01 5.05 1.98 2.42 1.64 124.75%
DY 0.00 0.00 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.49 0.82 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