[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 50.07%
YoY- 147.48%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 271,841 173,854 83,229 321,701 230,604 149,336 70,702 145.22%
PBT 19,978 14,110 6,828 30,085 18,947 13,022 6,082 120.81%
Tax -1,960 -1,432 -765 -3,481 -1,219 -858 -348 216.22%
NP 18,018 12,678 6,063 26,604 17,728 12,164 5,734 114.38%
-
NP to SH 18,018 12,678 6,063 26,604 17,728 12,164 5,734 114.38%
-
Tax Rate 9.81% 10.15% 11.20% 11.57% 6.43% 6.59% 5.72% -
Total Cost 253,823 161,176 77,166 295,097 212,876 137,172 64,968 147.85%
-
Net Worth 155,672 150,452 149,469 132,854 123,806 117,842 114,679 22.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,304 - - - -
Div Payout % - - - 12.42% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,672 150,452 149,469 132,854 123,806 117,842 114,679 22.57%
NOSH 105,183 105,211 105,260 105,236 65,854 65,468 65,159 37.56%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.63% 7.29% 7.28% 8.27% 7.69% 8.15% 8.11% -
ROE 11.57% 8.43% 4.06% 20.02% 14.32% 10.32% 5.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 258.44 165.24 79.07 486.71 350.17 228.10 108.51 78.25%
EPS 17.13 12.05 5.76 40.25 26.92 18.58 8.80 55.83%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.48 1.43 1.42 2.01 1.88 1.80 1.76 -10.89%
Adjusted Per Share Value based on latest NOSH - 105,236
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 67.21 42.99 20.58 79.54 57.02 36.92 17.48 145.22%
EPS 4.45 3.13 1.50 6.58 4.38 3.01 1.42 113.99%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.3849 0.372 0.3696 0.3285 0.3061 0.2914 0.2835 22.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.89 2.14 2.21 3.28 2.98 3.06 2.99 -
P/RPS 0.73 1.30 2.80 0.67 0.85 1.34 2.76 -58.76%
P/EPS 11.03 17.76 38.37 8.09 11.07 16.47 33.98 -52.73%
EY 9.06 5.63 2.61 12.36 9.03 6.07 2.94 111.61%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.56 1.64 1.59 1.70 1.70 -17.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 27/05/04 -
Price 1.90 2.00 2.24 2.30 2.90 2.98 3.00 -
P/RPS 0.74 1.21 2.83 0.47 0.83 1.31 2.76 -58.38%
P/EPS 11.09 16.60 38.89 5.67 10.77 16.04 34.09 -52.66%
EY 9.02 6.03 2.57 17.63 9.28 6.23 2.93 111.47%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.28 1.40 1.58 1.15 1.54 1.66 1.70 -17.22%

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