[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.64%
YoY- -51.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 225,161 190,138 280,363 242,049 221,618 173,854 149,336 7.07%
PBT 10,738 8,082 10,427 7,372 13,071 14,110 13,022 -3.16%
Tax -917 -2,091 -1,581 -1,553 -1,031 -1,432 -858 1.11%
NP 9,821 5,991 8,846 5,819 12,040 12,678 12,164 -3.50%
-
NP to SH 9,821 5,991 8,846 5,819 12,040 12,678 12,164 -3.50%
-
Tax Rate 8.54% 25.87% 15.16% 21.07% 7.89% 10.15% 6.59% -
Total Cost 215,340 184,147 271,517 236,230 209,578 161,176 137,172 7.80%
-
Net Worth 212,402 198,998 192,487 180,988 172,601 150,452 117,842 10.31%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 212,402 198,998 192,487 180,988 172,601 150,452 117,842 10.31%
NOSH 105,149 105,289 105,184 105,226 105,244 105,211 65,468 8.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.36% 3.15% 3.16% 2.40% 5.43% 7.29% 8.15% -
ROE 4.62% 3.01% 4.60% 3.22% 6.98% 8.43% 10.32% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 214.13 180.59 266.54 230.03 210.57 165.24 228.10 -1.04%
EPS 9.34 5.69 8.41 5.53 11.44 12.05 18.58 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.89 1.83 1.72 1.64 1.43 1.80 1.93%
Adjusted Per Share Value based on latest NOSH - 105,381
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 55.67 47.01 69.32 59.85 54.80 42.99 36.92 7.08%
EPS 2.43 1.48 2.19 1.44 2.98 3.13 3.01 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5252 0.492 0.4759 0.4475 0.4268 0.372 0.2914 10.31%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.85 0.75 0.89 1.44 1.79 2.14 3.06 -
P/RPS 0.40 0.42 0.33 0.63 0.85 1.30 1.34 -18.24%
P/EPS 9.10 13.18 10.58 26.04 15.65 17.76 16.47 -9.41%
EY 10.99 7.59 9.45 3.84 6.39 5.63 6.07 10.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.49 0.84 1.09 1.50 1.70 -20.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 28/08/08 30/08/07 24/08/06 25/08/05 19/08/04 -
Price 0.91 0.78 1.00 1.19 1.53 2.00 2.98 -
P/RPS 0.42 0.43 0.38 0.52 0.73 1.21 1.31 -17.26%
P/EPS 9.74 13.71 11.89 21.52 13.37 16.60 16.04 -7.97%
EY 10.26 7.29 8.41 4.65 7.48 6.03 6.23 8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.55 0.69 0.93 1.40 1.66 -19.54%

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