[TGUAN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.98%
YoY- -11.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 429,155 515,651 539,682 476,632 405,492 334,228 244,748 9.80%
PBT 21,462 2,875 15,668 24,801 25,304 30,831 27,245 -3.89%
Tax -3,112 48 -3,981 -5,168 -3,179 -3,898 -2,565 3.27%
NP 18,350 2,923 11,687 19,633 22,125 26,933 24,680 -4.81%
-
NP to SH 18,350 2,923 11,713 19,632 22,125 26,933 24,680 -4.81%
-
Tax Rate 14.50% -1.67% 25.41% 20.84% 12.56% 12.64% 9.41% -
Total Cost 410,805 512,728 527,995 456,999 383,367 307,295 220,068 10.95%
-
Net Worth 208,458 196,417 187,053 177,636 166,199 149,469 65,159 21.37%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,204 2,103 3,156 3,153 5,257 3,339 3,244 4.41%
Div Payout % 22.91% 71.96% 26.95% 16.06% 23.76% 12.40% 13.15% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 208,458 196,417 187,053 177,636 166,199 149,469 65,159 21.37%
NOSH 105,281 105,035 105,086 105,110 105,189 105,260 65,159 8.32%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.28% 0.57% 2.17% 4.12% 5.46% 8.06% 10.08% -
ROE 8.80% 1.49% 6.26% 11.05% 13.31% 18.02% 37.88% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 407.62 490.93 513.56 453.46 385.49 317.52 375.62 1.37%
EPS 17.43 2.78 11.15 18.68 21.03 25.59 37.88 -12.13%
DPS 4.00 2.00 3.00 3.00 5.00 3.17 4.98 -3.58%
NAPS 1.98 1.87 1.78 1.69 1.58 1.42 1.00 12.05%
Adjusted Per Share Value based on latest NOSH - 105,110
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 106.11 127.50 133.44 117.85 100.26 82.64 60.51 9.80%
EPS 4.54 0.72 2.90 4.85 5.47 6.66 6.10 -4.80%
DPS 1.04 0.52 0.78 0.78 1.30 0.83 0.80 4.46%
NAPS 0.5154 0.4856 0.4625 0.4392 0.4109 0.3696 0.1611 21.37%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.80 0.60 0.98 1.43 1.75 2.21 2.99 -
P/RPS 0.20 0.12 0.19 0.32 0.45 0.70 0.80 -20.62%
P/EPS 4.59 21.56 8.79 7.66 8.32 8.64 7.89 -8.62%
EY 21.79 4.64 11.37 13.06 12.02 11.58 12.67 9.45%
DY 5.00 3.33 3.06 2.10 2.86 1.44 1.67 20.04%
P/NAPS 0.40 0.32 0.55 0.85 1.11 1.56 2.99 -28.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 31/05/07 30/05/06 18/05/05 27/05/04 -
Price 0.78 0.72 0.87 1.31 1.77 2.24 3.00 -
P/RPS 0.19 0.15 0.17 0.29 0.46 0.71 0.80 -21.29%
P/EPS 4.48 25.87 7.81 7.01 8.42 8.75 7.92 -9.05%
EY 22.35 3.87 12.81 14.26 11.88 11.42 12.63 9.97%
DY 5.13 2.78 3.45 2.29 2.82 1.42 1.66 20.67%
P/NAPS 0.39 0.39 0.49 0.78 1.12 1.58 3.00 -28.81%

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