[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -73.62%
YoY- 105.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 321,701 230,604 149,336 70,702 226,318 165,663 109,735 104.16%
PBT 30,085 18,947 13,022 6,082 24,159 16,193 10,315 103.47%
Tax -3,481 -1,219 -858 -348 -2,425 -1,095 -707 188.02%
NP 26,604 17,728 12,164 5,734 21,734 15,098 9,608 96.57%
-
NP to SH 26,604 17,728 12,164 5,734 21,734 15,098 9,608 96.57%
-
Tax Rate 11.57% 6.43% 6.59% 5.72% 10.04% 6.76% 6.85% -
Total Cost 295,097 212,876 137,172 64,968 204,584 150,565 100,127 104.88%
-
Net Worth 132,854 123,806 117,842 114,679 107,773 100,994 95,697 24.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,304 - - - 3,207 - - -
Div Payout % 12.42% - - - 14.76% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 132,854 123,806 117,842 114,679 107,773 100,994 95,697 24.32%
NOSH 105,236 65,854 65,468 65,159 64,150 63,920 63,798 39.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.27% 7.69% 8.15% 8.11% 9.60% 9.11% 8.76% -
ROE 20.02% 14.32% 10.32% 5.00% 20.17% 14.95% 10.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 486.71 350.17 228.10 108.51 352.79 259.17 172.00 99.43%
EPS 40.25 26.92 18.58 8.80 33.87 23.62 15.06 92.01%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.01 1.88 1.80 1.76 1.68 1.58 1.50 21.43%
Adjusted Per Share Value based on latest NOSH - 65,159
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.54 57.02 36.92 17.48 55.96 40.96 27.13 104.17%
EPS 6.58 4.38 3.01 1.42 5.37 3.73 2.38 96.37%
DPS 0.82 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.3285 0.3061 0.2914 0.2835 0.2665 0.2497 0.2366 24.33%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.28 2.98 3.06 2.99 2.94 2.22 1.31 -
P/RPS 0.67 0.85 1.34 2.76 0.83 0.86 0.76 -8.02%
P/EPS 8.09 11.07 16.47 33.98 8.68 9.40 8.70 -4.70%
EY 12.36 9.03 6.07 2.94 11.52 10.64 11.50 4.90%
DY 1.52 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 1.64 1.59 1.70 1.70 1.75 1.41 0.87 52.30%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 -
Price 2.30 2.90 2.98 3.00 3.10 2.66 1.47 -
P/RPS 0.47 0.83 1.31 2.76 0.88 1.03 0.85 -32.51%
P/EPS 5.67 10.77 16.04 34.09 9.15 11.26 9.76 -30.26%
EY 17.63 9.28 6.23 2.93 10.93 8.88 10.24 43.41%
DY 2.17 0.00 0.00 0.00 1.61 0.00 0.00 -
P/NAPS 1.15 1.54 1.66 1.70 1.85 1.68 0.98 11.19%

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