[TGUAN] YoY TTM 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- -21.82%
YoY- -31.11%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 438,083 474,359 556,529 489,945 428,138 346,220 265,919 8.67%
PBT 20,165 1,445 19,069 21,204 25,353 31,173 26,866 -4.66%
Tax -2,126 200 -4,060 -5,854 -3,073 -4,055 -2,576 -3.14%
NP 18,039 1,645 15,009 15,350 22,280 27,118 24,290 -4.83%
-
NP to SH 18,039 1,645 15,035 15,349 22,280 27,118 24,290 -4.83%
-
Tax Rate 10.54% -13.84% 21.29% 27.61% 12.12% 13.01% 9.59% -
Total Cost 420,044 472,714 541,520 474,595 405,858 319,102 241,629 9.64%
-
Net Worth 212,578 198,691 192,580 181,255 172,403 150,388 65,746 21.59%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,204 2,103 3,156 3,153 5,257 3,339 3,244 4.41%
Div Payout % 23.31% 127.86% 21.00% 20.55% 23.60% 12.32% 13.36% -
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 212,578 198,691 192,580 181,255 172,403 150,388 65,746 21.59%
NOSH 105,236 105,127 105,235 105,381 105,124 105,166 65,746 8.15%
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 4.12% 0.35% 2.70% 3.13% 5.20% 7.83% 9.13% -
ROE 8.49% 0.83% 7.81% 8.47% 12.92% 18.03% 36.94% -
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 416.28 451.22 528.84 464.93 407.27 329.21 404.46 0.48%
EPS 17.14 1.56 14.29 14.57 21.19 25.79 36.94 -12.00%
DPS 4.00 2.00 3.00 3.00 5.00 3.18 4.94 -3.45%
NAPS 2.02 1.89 1.83 1.72 1.64 1.43 1.00 12.42%
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 108.32 117.29 137.60 121.14 105.86 85.60 65.75 8.67%
EPS 4.46 0.41 3.72 3.80 5.51 6.70 6.01 -4.84%
DPS 1.04 0.52 0.78 0.78 1.30 0.83 0.80 4.46%
NAPS 0.5256 0.4913 0.4762 0.4482 0.4263 0.3718 0.1626 21.58%
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 0.20 0.17 0.17 0.31 0.44 0.65 0.76 -19.94%
P/EPS 4.96 47.93 6.23 9.89 8.45 8.30 8.28 -8.18%
EY 20.17 2.09 16.05 10.11 11.84 12.05 12.07 8.93%
DY 4.71 2.67 3.37 2.08 2.79 1.48 1.61 19.58%
P/NAPS 0.42 0.40 0.49 0.84 1.09 1.50 3.06 -28.16%
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 0.22 0.17 0.19 0.26 0.38 0.61 0.74 -18.29%
P/EPS 5.31 49.85 7.00 8.17 7.22 7.76 8.07 -6.73%
EY 18.84 2.01 14.29 12.24 13.85 12.89 12.40 7.21%
DY 4.40 2.56 3.00 2.52 3.27 1.59 1.66 17.63%
P/NAPS 0.45 0.41 0.55 0.69 0.93 1.40 2.98 -27.01%

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