[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -8.84%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 380,374 362,454 347,708 332,916 321,701 307,472 298,672 17.44%
PBT 26,391 26,637 28,220 27,312 30,085 25,262 26,044 0.88%
Tax -3,475 -2,613 -2,864 -3,060 -3,481 -1,625 -1,716 59.85%
NP 22,916 24,024 25,356 24,252 26,604 23,637 24,328 -3.89%
-
NP to SH 22,916 24,024 25,356 24,252 26,604 23,637 24,328 -3.89%
-
Tax Rate 13.17% 9.81% 10.15% 11.20% 11.57% 6.43% 6.59% -
Total Cost 357,458 338,430 322,352 308,664 295,097 283,834 274,344 19.23%
-
Net Worth 159,660 155,672 150,452 149,469 132,854 123,806 117,842 22.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,217 - - - 3,304 - - -
Div Payout % 22.77% - - - 12.42% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 159,660 155,672 150,452 149,469 132,854 123,806 117,842 22.37%
NOSH 104,353 105,183 105,211 105,260 105,236 65,854 65,468 36.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.02% 6.63% 7.29% 7.28% 8.27% 7.69% 8.15% -
ROE 14.35% 15.43% 16.85% 16.23% 20.02% 19.09% 20.64% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 364.51 344.59 330.48 316.28 486.71 466.90 456.21 -13.85%
EPS 21.96 22.84 24.10 23.04 40.25 35.89 37.16 -29.51%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.53 1.48 1.43 1.42 2.01 1.88 1.80 -10.24%
Adjusted Per Share Value based on latest NOSH - 105,260
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.05 89.62 85.97 82.31 79.54 76.02 73.85 17.43%
EPS 5.67 5.94 6.27 6.00 6.58 5.84 6.02 -3.90%
DPS 1.29 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.3948 0.3849 0.372 0.3696 0.3285 0.3061 0.2914 22.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.00 1.89 2.14 2.21 3.28 2.98 3.06 -
P/RPS 0.55 0.55 0.65 0.70 0.67 0.64 0.67 -12.29%
P/EPS 9.11 8.27 8.88 9.59 8.09 8.30 8.23 6.98%
EY 10.98 12.08 11.26 10.43 12.36 12.04 12.14 -6.45%
DY 2.50 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 1.31 1.28 1.50 1.56 1.64 1.59 1.70 -15.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 22/11/05 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 -
Price 1.80 1.90 2.00 2.24 2.30 2.90 2.98 -
P/RPS 0.49 0.55 0.61 0.71 0.47 0.62 0.65 -17.12%
P/EPS 8.20 8.32 8.30 9.72 5.67 8.08 8.02 1.48%
EY 12.20 12.02 12.05 10.29 17.63 12.38 12.47 -1.44%
DY 2.78 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.18 1.28 1.40 1.58 1.15 1.54 1.66 -20.30%

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