[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -4.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 461,268 443,236 433,388 380,374 362,454 347,708 332,916 24.25%
PBT 27,369 26,142 22,960 26,391 26,637 28,220 27,312 0.13%
Tax -2,194 -2,062 -1,880 -3,475 -2,613 -2,864 -3,060 -19.87%
NP 25,174 24,080 21,080 22,916 24,024 25,356 24,252 2.51%
-
NP to SH 25,174 24,080 21,080 22,916 24,024 25,356 24,252 2.51%
-
Tax Rate 8.02% 7.89% 8.19% 13.17% 9.81% 10.15% 11.20% -
Total Cost 436,093 419,156 412,308 357,458 338,430 322,352 308,664 25.88%
-
Net Worth 174,609 172,601 166,199 159,660 155,672 150,452 149,469 10.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,217 - - - -
Div Payout % - - - 22.77% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 174,609 172,601 166,199 159,660 155,672 150,452 149,469 10.90%
NOSH 105,186 105,244 105,189 104,353 105,183 105,211 105,260 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.46% 5.43% 4.86% 6.02% 6.63% 7.29% 7.28% -
ROE 14.42% 13.95% 12.68% 14.35% 15.43% 16.85% 16.23% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 438.52 421.15 412.01 364.51 344.59 330.48 316.28 24.31%
EPS 23.93 22.88 20.04 21.96 22.84 24.10 23.04 2.55%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.58 1.53 1.48 1.43 1.42 10.96%
Adjusted Per Share Value based on latest NOSH - 105,150
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 114.05 109.59 107.16 94.05 89.62 85.97 82.31 24.26%
EPS 6.22 5.95 5.21 5.67 5.94 6.27 6.00 2.42%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.4317 0.4268 0.4109 0.3948 0.3849 0.372 0.3696 10.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.43 1.79 1.75 2.00 1.89 2.14 2.21 -
P/RPS 0.33 0.43 0.42 0.55 0.55 0.65 0.70 -39.39%
P/EPS 5.97 7.82 8.73 9.11 8.27 8.88 9.59 -27.07%
EY 16.74 12.78 11.45 10.98 12.08 11.26 10.43 37.04%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.11 1.31 1.28 1.50 1.56 -32.74%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 18/05/05 -
Price 1.55 1.53 1.77 1.80 1.90 2.00 2.24 -
P/RPS 0.35 0.36 0.43 0.49 0.55 0.61 0.71 -37.57%
P/EPS 6.48 6.69 8.83 8.20 8.32 8.30 9.72 -23.66%
EY 15.44 14.95 11.32 12.20 12.02 12.05 10.29 31.03%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.12 1.18 1.28 1.40 1.58 -29.74%

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