[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.12%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 221,618 108,347 380,374 271,841 173,854 83,229 321,701 -22.05%
PBT 13,071 5,740 26,391 19,978 14,110 6,828 30,085 -42.72%
Tax -1,031 -470 -3,475 -1,960 -1,432 -765 -3,481 -55.66%
NP 12,040 5,270 22,916 18,018 12,678 6,063 26,604 -41.13%
-
NP to SH 12,040 5,270 22,916 18,018 12,678 6,063 26,604 -41.13%
-
Tax Rate 7.89% 8.19% 13.17% 9.81% 10.15% 11.20% 11.57% -
Total Cost 209,578 103,077 357,458 253,823 161,176 77,166 295,097 -20.44%
-
Net Worth 172,601 166,199 159,660 155,672 150,452 149,469 132,854 19.12%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,217 - - - 3,304 -
Div Payout % - - 22.77% - - - 12.42% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 172,601 166,199 159,660 155,672 150,452 149,469 132,854 19.12%
NOSH 105,244 105,189 104,353 105,183 105,211 105,260 105,236 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.43% 4.86% 6.02% 6.63% 7.29% 7.28% 8.27% -
ROE 6.98% 3.17% 14.35% 11.57% 8.43% 4.06% 20.02% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 210.57 103.00 364.51 258.44 165.24 79.07 486.71 -42.88%
EPS 11.44 5.01 21.96 17.13 12.05 5.76 40.25 -56.87%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.64 1.58 1.53 1.48 1.43 1.42 2.01 -12.71%
Adjusted Per Share Value based on latest NOSH - 105,118
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.80 26.79 94.05 67.21 42.99 20.58 79.54 -22.04%
EPS 2.98 1.30 5.67 4.45 3.13 1.50 6.58 -41.11%
DPS 0.00 0.00 1.29 0.00 0.00 0.00 0.82 -
NAPS 0.4268 0.4109 0.3948 0.3849 0.372 0.3696 0.3285 19.12%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.79 1.75 2.00 1.89 2.14 2.21 3.28 -
P/RPS 0.85 1.70 0.55 0.73 1.30 2.80 0.67 17.24%
P/EPS 15.65 34.93 9.11 11.03 17.76 38.37 8.09 55.44%
EY 6.39 2.86 10.98 9.06 5.63 2.61 12.36 -35.66%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.52 -
P/NAPS 1.09 1.11 1.31 1.28 1.50 1.56 1.64 -23.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 18/05/05 28/02/05 -
Price 1.53 1.77 1.80 1.90 2.00 2.24 2.30 -
P/RPS 0.73 1.72 0.49 0.74 1.21 2.83 0.47 34.22%
P/EPS 13.37 35.33 8.20 11.09 16.60 38.89 5.67 77.43%
EY 7.48 2.83 12.20 9.02 6.03 2.57 17.63 -43.62%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.17 -
P/NAPS 0.93 1.12 1.18 1.28 1.40 1.58 1.15 -13.23%

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