[TGUAN] YoY Cumulative Quarter 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- 91.39%
YoY- -41.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 348,948 293,602 453,165 379,564 345,951 271,841 230,604 7.14%
PBT 14,288 13,663 13,916 12,762 20,527 19,978 18,947 -4.59%
Tax -1,060 -2,555 -2,349 -1,635 -1,646 -1,960 -1,219 -2.30%
NP 13,228 11,108 11,567 11,127 18,881 18,018 17,728 -4.76%
-
NP to SH 13,228 11,108 11,567 11,137 18,881 18,018 17,728 -4.76%
-
Tax Rate 7.42% 18.70% 16.88% 12.81% 8.02% 9.81% 6.43% -
Total Cost 335,720 282,494 441,598 368,437 327,070 253,823 212,876 7.88%
-
Net Worth 209,417 199,859 197,870 182,987 174,609 155,672 123,806 9.15%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 209,417 199,859 197,870 182,987 174,609 155,672 123,806 9.15%
NOSH 105,234 105,189 105,250 105,165 105,186 105,183 65,854 8.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.79% 3.78% 2.55% 2.93% 5.46% 6.63% 7.69% -
ROE 6.32% 5.56% 5.85% 6.09% 10.81% 11.57% 14.32% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 331.59 279.12 430.56 360.92 328.89 258.44 350.17 -0.90%
EPS 12.57 10.56 10.99 10.59 17.95 17.13 26.92 -11.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 1.88 1.74 1.66 1.48 1.88 0.95%
Adjusted Per Share Value based on latest NOSH - 105,306
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 86.28 72.59 112.05 93.85 85.54 67.21 57.02 7.14%
EPS 3.27 2.75 2.86 2.75 4.67 4.45 4.38 -4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5178 0.4942 0.4892 0.4524 0.4317 0.3849 0.3061 9.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.00 0.82 0.88 1.17 1.43 1.89 2.98 -
P/RPS 0.30 0.29 0.20 0.32 0.43 0.73 0.85 -15.92%
P/EPS 7.96 7.77 8.01 11.05 7.97 11.03 11.07 -5.34%
EY 12.57 12.88 12.49 9.05 12.55 9.06 9.03 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.43 0.47 0.67 0.86 1.28 1.59 -17.52%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 01/12/10 20/11/09 28/11/08 23/11/07 17/11/06 22/11/05 25/11/04 -
Price 0.97 0.90 0.82 1.00 1.55 1.90 2.90 -
P/RPS 0.29 0.32 0.19 0.28 0.47 0.74 0.83 -16.06%
P/EPS 7.72 8.52 7.46 9.44 8.64 11.09 10.77 -5.39%
EY 12.96 11.73 13.40 10.59 11.58 9.02 9.28 5.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.44 0.57 0.93 1.28 1.54 -17.36%

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