[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 5.53%
YoY- 105.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 321,701 307,472 298,672 282,808 226,318 220,884 219,470 28.88%
PBT 30,085 25,262 26,044 24,328 24,159 21,590 20,630 28.45%
Tax -3,481 -1,625 -1,716 -1,392 -2,425 -1,460 -1,414 81.82%
NP 26,604 23,637 24,328 22,936 21,734 20,130 19,216 24.09%
-
NP to SH 26,604 23,637 24,328 22,936 21,734 20,130 19,216 24.09%
-
Tax Rate 11.57% 6.43% 6.59% 5.72% 10.04% 6.76% 6.85% -
Total Cost 295,097 283,834 274,344 259,872 204,584 200,753 200,254 29.34%
-
Net Worth 132,854 123,806 117,842 114,679 107,773 100,994 95,697 24.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,304 - - - 3,207 - - -
Div Payout % 12.42% - - - 14.76% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 132,854 123,806 117,842 114,679 107,773 100,994 95,697 24.32%
NOSH 105,236 65,854 65,468 65,159 64,150 63,920 63,798 39.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.27% 7.69% 8.15% 8.11% 9.60% 9.11% 8.76% -
ROE 20.02% 19.09% 20.64% 20.00% 20.17% 19.93% 20.08% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 486.71 466.90 456.21 434.03 352.79 345.56 344.01 25.89%
EPS 40.25 35.89 37.16 35.20 33.87 31.49 30.12 21.21%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.01 1.88 1.80 1.76 1.68 1.58 1.50 21.43%
Adjusted Per Share Value based on latest NOSH - 65,159
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.54 76.02 73.85 69.92 55.96 54.61 54.26 28.89%
EPS 6.58 5.84 6.02 5.67 5.37 4.98 4.75 24.14%
DPS 0.82 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.3285 0.3061 0.2914 0.2835 0.2665 0.2497 0.2366 24.33%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.28 2.98 3.06 2.99 2.94 2.22 1.31 -
P/RPS 0.67 0.64 0.67 0.69 0.83 0.64 0.38 45.69%
P/EPS 8.09 8.30 8.23 8.49 8.68 7.05 4.35 50.94%
EY 12.36 12.04 12.14 11.77 11.52 14.19 22.99 -33.75%
DY 1.52 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.64 1.59 1.70 1.70 1.75 1.41 0.87 52.30%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 -
Price 2.30 2.90 2.98 3.00 3.10 2.66 1.47 -
P/RPS 0.47 0.62 0.65 0.69 0.88 0.77 0.43 6.08%
P/EPS 5.67 8.08 8.02 8.52 9.15 8.45 4.88 10.47%
EY 17.63 12.38 12.47 11.73 10.93 11.84 20.49 -9.49%
DY 2.17 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.15 1.54 1.66 1.70 1.85 1.68 0.98 11.19%

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