[TGUAN] QoQ TTM 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- -9.92%
YoY- -41.85%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 556,529 539,682 518,215 503,127 489,945 476,632 469,514 12.01%
PBT 19,069 15,668 16,014 19,139 21,204 24,801 26,903 -20.51%
Tax -4,060 -3,981 -4,032 -5,321 -5,854 -5,168 -5,332 -16.62%
NP 15,009 11,687 11,982 13,818 15,350 19,633 21,571 -21.49%
-
NP to SH 15,035 11,713 12,008 13,827 15,349 19,632 21,570 -21.40%
-
Tax Rate 21.29% 25.41% 25.18% 27.80% 27.61% 20.84% 19.82% -
Total Cost 541,520 527,995 506,233 489,309 474,595 456,999 447,943 13.49%
-
Net Worth 192,580 187,053 105,232 183,234 181,255 177,636 176,596 5.95%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,156 3,156 3,156 3,153 3,153 3,153 3,153 0.06%
Div Payout % 21.00% 26.95% 26.29% 22.81% 20.55% 16.06% 14.62% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 192,580 187,053 105,232 183,234 181,255 177,636 176,596 5.95%
NOSH 105,235 105,086 105,232 105,306 105,381 105,110 105,117 0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.70% 2.17% 2.31% 2.75% 3.13% 4.12% 4.59% -
ROE 7.81% 6.26% 11.41% 7.55% 8.47% 11.05% 12.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 528.84 513.56 492.45 477.77 464.93 453.46 446.66 11.92%
EPS 14.29 11.15 11.41 13.13 14.57 18.68 20.52 -21.45%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 1.83 1.78 1.00 1.74 1.72 1.69 1.68 5.87%
Adjusted Per Share Value based on latest NOSH - 105,306
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 137.77 133.60 128.29 124.55 121.29 117.99 116.23 12.01%
EPS 3.72 2.90 2.97 3.42 3.80 4.86 5.34 -21.43%
DPS 0.78 0.78 0.78 0.78 0.78 0.78 0.78 0.00%
NAPS 0.4768 0.4631 0.2605 0.4536 0.4487 0.4398 0.4372 5.95%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.89 0.98 0.98 1.17 1.44 1.43 1.43 -
P/RPS 0.17 0.19 0.20 0.24 0.31 0.32 0.32 -34.43%
P/EPS 6.23 8.79 8.59 8.91 9.89 7.66 6.97 -7.21%
EY 16.05 11.37 11.64 11.22 10.11 13.06 14.35 7.75%
DY 3.37 3.06 3.06 2.56 2.08 2.10 2.10 37.10%
P/NAPS 0.49 0.55 0.98 0.67 0.84 0.85 0.85 -30.75%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 29/02/08 23/11/07 30/08/07 31/05/07 28/02/07 -
Price 1.00 0.87 0.82 1.00 1.19 1.31 1.56 -
P/RPS 0.19 0.17 0.17 0.21 0.26 0.29 0.35 -33.47%
P/EPS 7.00 7.81 7.19 7.62 8.17 7.01 7.60 -5.33%
EY 14.29 12.81 13.92 13.13 12.24 14.26 13.15 5.70%
DY 3.00 3.45 3.66 3.00 2.52 2.29 1.92 34.68%
P/NAPS 0.55 0.49 0.82 0.57 0.69 0.78 0.93 -29.56%

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