[TGUAN] YoY 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
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 123,787 103,464 172,802 137,515 124,333 97,987 81,268 7.26%
PBT 3,550 5,581 3,489 5,390 7,455 5,868 5,924 -8.17%
Tax -143 -464 -768 -82 -615 -528 -361 -14.29%
NP 3,407 5,117 2,721 5,308 6,840 5,340 5,563 -7.84%
-
NP to SH 3,407 5,117 2,721 5,318 6,840 5,340 5,563 -7.84%
-
Tax Rate 4.03% 8.31% 22.01% 1.52% 8.25% 9.00% 6.09% -
Total Cost 120,380 98,347 170,081 132,207 117,493 92,647 75,705 8.03%
-
Net Worth 209,257 200,047 197,508 183,234 174,683 155,574 125,400 8.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,257 200,047 197,508 183,234 174,683 155,574 125,400 8.90%
NOSH 105,154 105,288 105,057 105,306 105,230 105,118 66,702 7.87%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.75% 4.95% 1.57% 3.86% 5.50% 5.45% 6.85% -
ROE 1.63% 2.56% 1.38% 2.90% 3.92% 3.43% 4.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 117.72 98.27 164.48 130.58 118.15 93.22 121.84 -0.57%
EPS 3.24 4.86 2.59 5.05 6.50 5.08 8.34 -14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 1.88 1.74 1.66 1.48 1.88 0.95%
Adjusted Per Share Value based on latest NOSH - 105,306
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.61 25.58 42.73 34.00 30.74 24.23 20.09 7.26%
EPS 0.84 1.27 0.67 1.31 1.69 1.32 1.38 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5174 0.4946 0.4883 0.4531 0.4319 0.3847 0.3101 8.90%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.00 0.82 0.88 1.17 1.43 1.89 2.98 -
P/RPS 0.85 0.83 0.54 0.90 1.21 2.03 2.45 -16.16%
P/EPS 30.86 16.87 33.98 23.17 22.00 37.20 35.73 -2.41%
EY 3.24 5.93 2.94 4.32 4.55 2.69 2.80 2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.47 0.67 0.86 1.28 1.59 -17.52%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 01/12/10 20/11/09 28/11/08 23/11/07 17/11/06 22/11/05 25/11/04 -
Price 0.97 0.90 0.82 1.00 1.55 1.90 2.90 -
P/RPS 0.82 0.92 0.50 0.77 1.31 2.04 2.38 -16.26%
P/EPS 29.94 18.52 31.66 19.80 23.85 37.40 34.77 -2.46%
EY 3.34 5.40 3.16 5.05 4.19 2.67 2.88 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.44 0.57 0.93 1.28 1.54 -17.36%

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