[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.23%
YoY- -5.03%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 461,860 469,514 461,268 443,236 433,388 380,374 362,454 17.55%
PBT 14,552 26,904 27,369 26,142 22,960 26,391 26,637 -33.19%
Tax -1,224 -5,332 -2,194 -2,062 -1,880 -3,475 -2,613 -39.71%
NP 13,328 21,572 25,174 24,080 21,080 22,916 24,024 -32.50%
-
NP to SH 13,328 21,572 25,174 24,080 21,080 22,916 24,024 -32.50%
-
Tax Rate 8.41% 19.82% 8.02% 7.89% 8.19% 13.17% 9.81% -
Total Cost 448,532 447,942 436,093 419,156 412,308 357,458 338,430 20.67%
-
Net Worth 177,636 176,785 174,609 172,601 166,199 159,660 155,672 9.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 5,217 - -
Div Payout % - - - - - 22.77% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 177,636 176,785 174,609 172,601 166,199 159,660 155,672 9.20%
NOSH 105,110 105,229 105,186 105,244 105,189 104,353 105,183 -0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.89% 4.59% 5.46% 5.43% 4.86% 6.02% 6.63% -
ROE 7.50% 12.20% 14.42% 13.95% 12.68% 14.35% 15.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 439.40 446.18 438.52 421.15 412.01 364.51 344.59 17.60%
EPS 12.68 20.50 23.93 22.88 20.04 21.96 22.84 -32.47%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.68 1.66 1.64 1.58 1.53 1.48 9.25%
Adjusted Per Share Value based on latest NOSH - 105,124
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 114.20 116.09 114.05 109.59 107.16 94.05 89.62 17.55%
EPS 3.30 5.33 6.22 5.95 5.21 5.67 5.94 -32.44%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.4392 0.4371 0.4317 0.4268 0.4109 0.3948 0.3849 9.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.43 1.43 1.43 1.79 1.75 2.00 1.89 -
P/RPS 0.33 0.32 0.33 0.43 0.42 0.55 0.55 -28.88%
P/EPS 11.28 6.98 5.97 7.82 8.73 9.11 8.27 23.01%
EY 8.87 14.34 16.74 12.78 11.45 10.98 12.08 -18.62%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.85 0.85 0.86 1.09 1.11 1.31 1.28 -23.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 -
Price 1.31 1.56 1.55 1.53 1.77 1.80 1.90 -
P/RPS 0.30 0.35 0.35 0.36 0.43 0.49 0.55 -33.26%
P/EPS 10.33 7.61 6.48 6.69 8.83 8.20 8.32 15.53%
EY 9.68 13.14 15.44 14.95 11.32 12.20 12.02 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.78 0.93 0.93 0.93 1.12 1.18 1.28 -28.14%

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