[TGUAN] QoQ 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- -53.16%
YoY- -48.83%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
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 102,139 87,999 111,419 172,802 143,431 136,932 138,651 -18.44%
PBT 5,705 2,377 -10,126 3,489 7,135 3,292 3,252 45.50%
Tax -1,174 -917 3,059 -768 -1,326 -255 -2,397 -37.89%
NP 4,531 1,460 -7,067 2,721 5,809 3,037 855 204.27%
-
NP to SH 4,531 1,460 -7,067 2,721 5,809 3,037 871 200.52%
-
Tax Rate 20.58% 38.58% - 22.01% 18.58% 7.75% 73.71% -
Total Cost 97,608 86,539 118,486 170,081 137,622 133,895 137,796 -20.55%
-
Net Worth 198,691 196,417 191,397 197,508 192,580 187,053 105,232 52.82%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,103 - - - 3,156 -
Div Payout % - - 0.00% - - - 362.46% -
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 198,691 196,417 191,397 197,508 192,580 187,053 105,232 52.82%
NOSH 105,127 105,035 105,163 105,057 105,235 105,086 105,232 -0.06%
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 4.44% 1.66% -6.34% 1.57% 4.05% 2.22% 0.62% -
ROE 2.28% 0.74% -3.69% 1.38% 3.02% 1.62% 0.83% -
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 97.16 83.78 105.95 164.48 136.30 130.30 131.76 -18.39%
EPS 4.31 1.39 -6.72 2.59 5.52 2.89 0.83 200.17%
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 1.00 52.92%
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 25.25 21.76 27.55 42.73 35.46 33.86 34.28 -18.45%
EPS 1.12 0.36 -1.75 0.67 1.44 0.75 0.22 196.22%
DPS 0.00 0.00 0.52 0.00 0.00 0.00 0.78 -
NAPS 0.4913 0.4856 0.4732 0.4883 0.4762 0.4625 0.2602 52.82%
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 0.77 0.72 0.71 0.54 0.65 0.75 0.74 2.68%
P/EPS 17.40 43.17 -11.16 33.98 16.12 33.91 118.40 -72.18%
EY 5.75 2.32 -8.96 2.94 6.20 2.95 0.84 260.93%
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 0.98 -45.00%
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 0.80 0.86 0.65 0.50 0.73 0.67 0.62 18.54%
P/EPS 18.10 51.80 -10.27 31.66 18.12 30.10 99.07 -67.83%
EY 5.53 1.93 -9.74 3.16 5.52 3.32 1.01 210.97%
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 0.82 -37.03%

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