[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -77.21%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 380,374 271,841 173,854 83,229 321,701 230,604 149,336 86.19%
PBT 26,391 19,978 14,110 6,828 30,085 18,947 13,022 59.94%
Tax -3,475 -1,960 -1,432 -765 -3,481 -1,219 -858 153.43%
NP 22,916 18,018 12,678 6,063 26,604 17,728 12,164 52.36%
-
NP to SH 22,916 18,018 12,678 6,063 26,604 17,728 12,164 52.36%
-
Tax Rate 13.17% 9.81% 10.15% 11.20% 11.57% 6.43% 6.59% -
Total Cost 357,458 253,823 161,176 77,166 295,097 212,876 137,172 89.03%
-
Net Worth 159,660 155,672 150,452 149,469 132,854 123,806 117,842 22.37%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,217 - - - 3,304 - - -
Div Payout % 22.77% - - - 12.42% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 159,660 155,672 150,452 149,469 132,854 123,806 117,842 22.37%
NOSH 104,353 105,183 105,211 105,260 105,236 65,854 65,468 36.33%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 6.02% 6.63% 7.29% 7.28% 8.27% 7.69% 8.15% -
ROE 14.35% 11.57% 8.43% 4.06% 20.02% 14.32% 10.32% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 364.51 258.44 165.24 79.07 486.71 350.17 228.10 36.56%
EPS 21.96 17.13 12.05 5.76 40.25 26.92 18.58 11.75%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.53 1.48 1.43 1.42 2.01 1.88 1.80 -10.24%
Adjusted Per Share Value based on latest NOSH - 105,260
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.05 67.21 42.99 20.58 79.54 57.02 36.92 86.20%
EPS 5.67 4.45 3.13 1.50 6.58 4.38 3.01 52.35%
DPS 1.29 0.00 0.00 0.00 0.82 0.00 0.00 -
NAPS 0.3948 0.3849 0.372 0.3696 0.3285 0.3061 0.2914 22.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.00 1.89 2.14 2.21 3.28 2.98 3.06 -
P/RPS 0.55 0.73 1.30 2.80 0.67 0.85 1.34 -44.68%
P/EPS 9.11 11.03 17.76 38.37 8.09 11.07 16.47 -32.54%
EY 10.98 9.06 5.63 2.61 12.36 9.03 6.07 48.29%
DY 2.50 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 1.31 1.28 1.50 1.56 1.64 1.59 1.70 -15.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 22/11/05 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 -
Price 1.80 1.90 2.00 2.24 2.30 2.90 2.98 -
P/RPS 0.49 0.74 1.21 2.83 0.47 0.83 1.31 -47.99%
P/EPS 8.20 11.09 16.60 38.89 5.67 10.77 16.04 -35.98%
EY 12.20 9.02 6.03 2.57 17.63 9.28 6.23 56.33%
DY 2.78 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.18 1.28 1.40 1.58 1.15 1.54 1.66 -20.30%

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