[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -14.31%
YoY- -5.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 506,085 484,098 461,860 469,514 461,268 443,236 433,388 10.88%
PBT 17,016 14,744 14,552 26,904 27,369 26,142 22,960 -18.09%
Tax -2,180 -3,106 -1,224 -5,332 -2,194 -2,062 -1,880 10.36%
NP 14,836 11,638 13,328 21,572 25,174 24,080 21,080 -20.86%
-
NP to SH 14,849 11,638 13,328 21,572 25,174 24,080 21,080 -20.81%
-
Tax Rate 12.81% 21.07% 8.41% 19.82% 8.02% 7.89% 8.19% -
Total Cost 491,249 472,460 448,532 447,942 436,093 419,156 412,308 12.37%
-
Net Worth 182,987 180,988 177,636 176,785 174,609 172,601 166,199 6.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,987 180,988 177,636 176,785 174,609 172,601 166,199 6.61%
NOSH 105,165 105,226 105,110 105,229 105,186 105,244 105,189 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.93% 2.40% 2.89% 4.59% 5.46% 5.43% 4.86% -
ROE 8.11% 6.43% 7.50% 12.20% 14.42% 13.95% 12.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 481.23 460.06 439.40 446.18 438.52 421.15 412.01 10.89%
EPS 14.12 11.06 12.68 20.50 23.93 22.88 20.04 -20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.72 1.69 1.68 1.66 1.64 1.58 6.63%
Adjusted Per Share Value based on latest NOSH - 105,117
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 125.13 119.69 114.20 116.09 114.05 109.59 107.16 10.87%
EPS 3.67 2.88 3.30 5.33 6.22 5.95 5.21 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4524 0.4475 0.4392 0.4371 0.4317 0.4268 0.4109 6.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.44 1.43 1.43 1.43 1.79 1.75 -
P/RPS 0.24 0.31 0.33 0.32 0.33 0.43 0.42 -31.11%
P/EPS 8.29 13.02 11.28 6.98 5.97 7.82 8.73 -3.38%
EY 12.07 7.68 8.87 14.34 16.74 12.78 11.45 3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.85 0.85 0.86 1.09 1.11 -28.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 -
Price 1.00 1.19 1.31 1.56 1.55 1.53 1.77 -
P/RPS 0.21 0.26 0.30 0.35 0.35 0.36 0.43 -37.95%
P/EPS 7.08 10.76 10.33 7.61 6.48 6.69 8.83 -13.68%
EY 14.12 9.29 9.68 13.14 15.44 14.95 11.32 15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.78 0.93 0.93 0.93 1.12 -36.23%

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