[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 45.74%
YoY- 17.42%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 173,854 83,229 321,701 230,604 149,336 70,702 226,318 -16.13%
PBT 14,110 6,828 30,085 18,947 13,022 6,082 24,159 -30.15%
Tax -1,432 -765 -3,481 -1,219 -858 -348 -2,425 -29.63%
NP 12,678 6,063 26,604 17,728 12,164 5,734 21,734 -30.20%
-
NP to SH 12,678 6,063 26,604 17,728 12,164 5,734 21,734 -30.20%
-
Tax Rate 10.15% 11.20% 11.57% 6.43% 6.59% 5.72% 10.04% -
Total Cost 161,176 77,166 295,097 212,876 137,172 64,968 204,584 -14.71%
-
Net Worth 150,452 149,469 132,854 123,806 117,842 114,679 107,773 24.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,304 - - - 3,207 -
Div Payout % - - 12.42% - - - 14.76% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,452 149,469 132,854 123,806 117,842 114,679 107,773 24.93%
NOSH 105,211 105,260 105,236 65,854 65,468 65,159 64,150 39.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.29% 7.28% 8.27% 7.69% 8.15% 8.11% 9.60% -
ROE 8.43% 4.06% 20.02% 14.32% 10.32% 5.00% 20.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 165.24 79.07 486.71 350.17 228.10 108.51 352.79 -39.71%
EPS 12.05 5.76 40.25 26.92 18.58 8.80 33.87 -49.82%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.43 1.42 2.01 1.88 1.80 1.76 1.68 -10.19%
Adjusted Per Share Value based on latest NOSH - 66,702
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 42.99 20.58 79.54 57.02 36.92 17.48 55.96 -16.13%
EPS 3.13 1.50 6.58 4.38 3.01 1.42 5.37 -30.24%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.79 -
NAPS 0.372 0.3696 0.3285 0.3061 0.2914 0.2835 0.2665 24.92%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.14 2.21 3.28 2.98 3.06 2.99 2.94 -
P/RPS 1.30 2.80 0.67 0.85 1.34 2.76 0.83 34.90%
P/EPS 17.76 38.37 8.09 11.07 16.47 33.98 8.68 61.23%
EY 5.63 2.61 12.36 9.03 6.07 2.94 11.52 -37.98%
DY 0.00 0.00 1.52 0.00 0.00 0.00 1.70 -
P/NAPS 1.50 1.56 1.64 1.59 1.70 1.70 1.75 -9.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 27/05/04 26/02/04 -
Price 2.00 2.24 2.30 2.90 2.98 3.00 3.10 -
P/RPS 1.21 2.83 0.47 0.83 1.31 2.76 0.88 23.67%
P/EPS 16.60 38.89 5.67 10.77 16.04 34.09 9.15 48.80%
EY 6.03 2.57 17.63 9.28 6.23 2.93 10.93 -32.75%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.61 -
P/NAPS 1.40 1.58 1.15 1.54 1.66 1.70 1.85 -16.97%

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