[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -69.88%
YoY- -61.31%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 391,469 380,276 351,996 564,558 604,220 560,726 547,728 -20.04%
PBT 18,217 16,164 9,508 3,815 18,554 20,854 13,168 24.13%
Tax -3,406 -4,182 -3,668 831 -3,132 -3,162 -1,020 123.24%
NP 14,810 11,982 5,840 4,646 15,422 17,692 12,148 14.10%
-
NP to SH 14,810 11,982 5,840 4,646 15,422 17,692 12,148 14.10%
-
Tax Rate 18.70% 25.87% 38.58% -21.78% 16.88% 15.16% 7.75% -
Total Cost 376,658 368,294 346,156 559,912 588,797 543,034 535,580 -20.90%
-
Net Worth 199,859 198,998 196,417 191,355 197,870 192,487 187,053 4.50%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 2,102 - - - -
Div Payout % - - - 45.26% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 199,859 198,998 196,417 191,355 197,870 192,487 187,053 4.50%
NOSH 105,189 105,289 105,035 105,140 105,250 105,184 105,086 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.78% 3.15% 1.66% 0.82% 2.55% 3.16% 2.22% -
ROE 7.41% 6.02% 2.97% 2.43% 7.79% 9.19% 6.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 372.16 361.17 335.12 536.96 574.08 533.09 521.22 -20.09%
EPS 14.08 11.38 5.56 4.42 14.65 16.82 11.56 14.03%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.87 1.82 1.88 1.83 1.78 4.44%
Adjusted Per Share Value based on latest NOSH - 105,163
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 96.79 94.02 87.03 139.59 149.39 138.64 135.43 -20.04%
EPS 3.66 2.96 1.44 1.15 3.81 4.37 3.00 14.16%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.4942 0.492 0.4856 0.4731 0.4892 0.4759 0.4625 4.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.82 0.75 0.60 0.75 0.88 0.89 0.98 -
P/RPS 0.22 0.21 0.18 0.14 0.15 0.17 0.19 10.25%
P/EPS 5.82 6.59 10.79 16.97 6.01 5.29 8.48 -22.17%
EY 17.17 15.17 9.27 5.89 16.65 18.90 11.80 28.37%
DY 0.00 0.00 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.32 0.41 0.47 0.49 0.55 -15.12%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 27/08/09 28/05/09 27/02/09 28/11/08 28/08/08 29/05/08 -
Price 0.90 0.78 0.72 0.69 0.82 1.00 0.87 -
P/RPS 0.24 0.22 0.21 0.13 0.14 0.19 0.17 25.82%
P/EPS 6.39 6.85 12.95 15.61 5.60 5.95 7.53 -10.35%
EY 15.64 14.59 7.72 6.40 17.87 16.82 13.29 11.45%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.39 0.38 0.44 0.55 0.49 -2.73%

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