[TGUAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -12.68%
YoY- -51.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 450,322 380,276 560,726 484,098 443,236 347,708 298,672 7.07%
PBT 21,476 16,164 20,854 14,744 26,142 28,220 26,044 -3.16%
Tax -1,834 -4,182 -3,162 -3,106 -2,062 -2,864 -1,716 1.11%
NP 19,642 11,982 17,692 11,638 24,080 25,356 24,328 -3.50%
-
NP to SH 19,642 11,982 17,692 11,638 24,080 25,356 24,328 -3.50%
-
Tax Rate 8.54% 25.87% 15.16% 21.07% 7.89% 10.15% 6.59% -
Total Cost 430,680 368,294 543,034 472,460 419,156 322,352 274,344 7.80%
-
Net Worth 212,402 198,998 192,487 180,988 172,601 150,452 117,842 10.31%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 212,402 198,998 192,487 180,988 172,601 150,452 117,842 10.31%
NOSH 105,149 105,289 105,184 105,226 105,244 105,211 65,468 8.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.36% 3.15% 3.16% 2.40% 5.43% 7.29% 8.15% -
ROE 9.25% 6.02% 9.19% 6.43% 13.95% 16.85% 20.64% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 428.27 361.17 533.09 460.06 421.15 330.48 456.21 -1.04%
EPS 18.68 11.38 16.82 11.06 22.88 24.10 37.16 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.89 1.83 1.72 1.64 1.43 1.80 1.93%
Adjusted Per Share Value based on latest NOSH - 105,381
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 111.34 94.02 138.64 119.69 109.59 85.97 73.85 7.07%
EPS 4.86 2.96 4.37 2.88 5.95 6.27 6.02 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.492 0.4759 0.4475 0.4268 0.372 0.2914 10.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.85 0.75 0.89 1.44 1.79 2.14 3.06 -
P/RPS 0.20 0.21 0.17 0.31 0.43 0.65 0.67 -18.24%
P/EPS 4.55 6.59 5.29 13.02 7.82 8.88 8.23 -9.40%
EY 21.98 15.17 18.90 7.68 12.78 11.26 12.14 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.49 0.84 1.09 1.50 1.70 -20.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 30/08/07 24/08/06 25/08/05 19/08/04 -
Price 0.91 0.78 1.00 1.19 1.53 2.00 2.98 -
P/RPS 0.21 0.22 0.19 0.26 0.36 0.61 0.65 -17.15%
P/EPS 4.87 6.85 5.95 10.76 6.69 8.30 8.02 -7.97%
EY 20.53 14.59 16.82 9.29 14.95 12.05 12.47 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.55 0.69 0.93 1.40 1.66 -19.54%

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