[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 56.82%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 242,049 115,465 469,514 345,951 221,618 108,347 380,374 -26.07%
PBT 7,372 3,638 26,904 20,527 13,071 5,740 26,391 -57.36%
Tax -1,553 -306 -5,332 -1,646 -1,031 -470 -3,475 -41.63%
NP 5,819 3,332 21,572 18,881 12,040 5,270 22,916 -60.00%
-
NP to SH 5,819 3,332 21,572 18,881 12,040 5,270 22,916 -60.00%
-
Tax Rate 21.07% 8.41% 19.82% 8.02% 7.89% 8.19% 13.17% -
Total Cost 236,230 112,133 447,942 327,070 209,578 103,077 357,458 -24.18%
-
Net Worth 180,988 177,636 176,785 174,609 172,601 166,199 159,660 8.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 5,217 -
Div Payout % - - - - - - 22.77% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 180,988 177,636 176,785 174,609 172,601 166,199 159,660 8.74%
NOSH 105,226 105,110 105,229 105,186 105,244 105,189 104,353 0.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.40% 2.89% 4.59% 5.46% 5.43% 4.86% 6.02% -
ROE 3.22% 1.88% 12.20% 10.81% 6.98% 3.17% 14.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 230.03 109.85 446.18 328.89 210.57 103.00 364.51 -26.48%
EPS 5.53 3.17 20.50 17.95 11.44 5.01 21.96 -60.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.72 1.69 1.68 1.66 1.64 1.58 1.53 8.13%
Adjusted Per Share Value based on latest NOSH - 105,230
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 59.85 28.55 116.09 85.54 54.80 26.79 94.05 -26.07%
EPS 1.44 0.82 5.33 4.67 2.98 1.30 5.67 -59.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 0.4475 0.4392 0.4371 0.4317 0.4268 0.4109 0.3948 8.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.44 1.43 1.43 1.43 1.79 1.75 2.00 -
P/RPS 0.63 1.30 0.32 0.43 0.85 1.70 0.55 9.50%
P/EPS 26.04 45.11 6.98 7.97 15.65 34.93 9.11 101.79%
EY 3.84 2.22 14.34 12.55 6.39 2.86 10.98 -50.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.84 0.85 0.85 0.86 1.09 1.11 1.31 -25.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 -
Price 1.19 1.31 1.56 1.55 1.53 1.77 1.80 -
P/RPS 0.52 1.19 0.35 0.47 0.73 1.72 0.49 4.05%
P/EPS 21.52 41.32 7.61 8.64 13.37 35.33 8.20 90.59%
EY 4.65 2.42 13.14 11.58 7.48 2.83 12.20 -47.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.69 0.78 0.93 0.93 0.93 1.12 1.18 -30.14%

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