[TGUAN] YoY 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
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 114,094 87,999 136,932 115,465 108,347 83,229 70,702 8.29%
PBT 6,330 2,377 3,292 3,638 5,740 6,828 6,082 0.66%
Tax -729 -917 -255 -306 -470 -765 -348 13.10%
NP 5,601 1,460 3,037 3,332 5,270 6,063 5,734 -0.39%
-
NP to SH 5,601 1,460 3,037 3,332 5,270 6,063 5,734 -0.39%
-
Tax Rate 11.52% 38.58% 7.75% 8.41% 8.19% 11.20% 5.72% -
Total Cost 108,493 86,539 133,895 112,133 103,077 77,166 64,968 8.91%
-
Net Worth 208,458 196,417 187,053 177,636 166,199 149,469 114,679 10.46%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 208,458 196,417 187,053 177,636 166,199 149,469 114,679 10.46%
NOSH 105,281 105,035 105,086 105,110 105,189 105,260 65,159 8.32%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.91% 1.66% 2.22% 2.89% 4.86% 7.28% 8.11% -
ROE 2.69% 0.74% 1.62% 1.88% 3.17% 4.06% 5.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 108.37 83.78 130.30 109.85 103.00 79.07 108.51 -0.02%
EPS 5.32 1.39 2.89 3.17 5.01 5.76 8.80 -8.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.87 1.78 1.69 1.58 1.42 1.76 1.98%
Adjusted Per Share Value based on latest NOSH - 105,110
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.21 21.76 33.86 28.55 26.79 20.58 17.48 8.29%
EPS 1.38 0.36 0.75 0.82 1.30 1.50 1.42 -0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5154 0.4856 0.4625 0.4392 0.4109 0.3696 0.2835 10.47%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.80 0.60 0.98 1.43 1.75 2.21 2.99 -
P/RPS 0.74 0.72 0.75 1.30 1.70 2.80 2.76 -19.69%
P/EPS 15.04 43.17 33.91 45.11 34.93 38.37 33.98 -12.69%
EY 6.65 2.32 2.95 2.22 2.86 2.61 2.94 14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.32 0.55 0.85 1.11 1.56 1.70 -21.41%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 31/05/07 30/05/06 18/05/05 27/05/04 -
Price 0.78 0.72 0.87 1.31 1.77 2.24 3.00 -
P/RPS 0.72 0.86 0.67 1.19 1.72 2.83 2.76 -20.05%
P/EPS 14.66 51.80 30.10 41.32 35.33 38.89 34.09 -13.11%
EY 6.82 1.93 3.32 2.42 2.83 2.57 2.93 15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.49 0.78 1.12 1.58 1.70 -21.74%

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