[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -12.83%
YoY- 3.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 380,276 351,996 564,558 604,220 560,726 547,728 518,215 -18.65%
PBT 16,164 9,508 3,815 18,554 20,854 13,168 16,014 0.62%
Tax -4,182 -3,668 831 -3,132 -3,162 -1,020 -4,032 2.46%
NP 11,982 5,840 4,646 15,422 17,692 12,148 11,982 0.00%
-
NP to SH 11,982 5,840 4,646 15,422 17,692 12,148 12,008 -0.14%
-
Tax Rate 25.87% 38.58% -21.78% 16.88% 15.16% 7.75% 25.18% -
Total Cost 368,294 346,156 559,912 588,797 543,034 535,580 506,233 -19.12%
-
Net Worth 198,998 196,417 191,355 197,870 192,487 187,053 184,094 5.33%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,102 - - - 3,155 -
Div Payout % - - 45.26% - - - 26.28% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 198,998 196,417 191,355 197,870 192,487 187,053 184,094 5.33%
NOSH 105,289 105,035 105,140 105,250 105,184 105,086 105,196 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.15% 1.66% 0.82% 2.55% 3.16% 2.22% 2.31% -
ROE 6.02% 2.97% 2.43% 7.79% 9.19% 6.49% 6.52% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 361.17 335.12 536.96 574.08 533.09 521.22 492.61 -18.70%
EPS 11.38 5.56 4.42 14.65 16.82 11.56 11.41 -0.17%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.89 1.87 1.82 1.88 1.83 1.78 1.75 5.26%
Adjusted Per Share Value based on latest NOSH - 105,057
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.02 87.03 139.59 149.39 138.64 135.43 128.13 -18.66%
EPS 2.96 1.44 1.15 3.81 4.37 3.00 2.97 -0.22%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.78 -
NAPS 0.492 0.4856 0.4731 0.4892 0.4759 0.4625 0.4552 5.32%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.60 0.75 0.88 0.89 0.98 0.98 -
P/RPS 0.21 0.18 0.14 0.15 0.17 0.19 0.20 3.30%
P/EPS 6.59 10.79 16.97 6.01 5.29 8.48 8.59 -16.21%
EY 15.17 9.27 5.89 16.65 18.90 11.80 11.65 19.26%
DY 0.00 0.00 2.67 0.00 0.00 0.00 3.06 -
P/NAPS 0.40 0.32 0.41 0.47 0.49 0.55 0.56 -20.11%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 29/05/08 29/02/08 -
Price 0.78 0.72 0.69 0.82 1.00 0.87 0.82 -
P/RPS 0.22 0.21 0.13 0.14 0.19 0.17 0.17 18.77%
P/EPS 6.85 12.95 15.61 5.60 5.95 7.53 7.18 -3.09%
EY 14.59 7.72 6.40 17.87 16.82 13.29 13.92 3.18%
DY 0.00 0.00 2.90 0.00 0.00 0.00 3.66 -
P/NAPS 0.41 0.39 0.38 0.44 0.55 0.49 0.47 -8.71%

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