[TGUAN] QoQ 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- 1.03%
YoY- 28.09%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 126,584 115,465 123,563 124,333 113,271 108,347 108,533 10.83%
PBT 3,734 3,638 6,377 7,455 7,331 5,740 6,414 -30.34%
Tax -1,247 -306 -3,686 -615 -561 -470 -1,514 -12.16%
NP 2,487 3,332 2,691 6,840 6,770 5,270 4,900 -36.45%
-
NP to SH 2,487 3,332 2,691 6,840 6,770 5,270 4,900 -36.45%
-
Tax Rate 33.40% 8.41% 57.80% 8.25% 7.65% 8.19% 23.60% -
Total Cost 124,097 112,133 120,872 117,493 106,501 103,077 103,633 12.80%
-
Net Worth 181,255 177,636 176,596 174,683 172,403 166,199 160,879 8.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 5,257 -
Div Payout % - - - - - - 107.30% -
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 181,255 177,636 176,596 174,683 172,403 166,199 160,879 8.29%
NOSH 105,381 105,110 105,117 105,230 105,124 105,189 105,150 0.14%
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 1.96% 2.89% 2.18% 5.50% 5.98% 4.86% 4.51% -
ROE 1.37% 1.88% 1.52% 3.92% 3.93% 3.17% 3.05% -
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 120.12 109.85 117.55 118.15 107.75 103.00 103.22 10.66%
EPS 2.36 3.17 2.56 6.50 6.44 5.01 4.66 -36.54%
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 31.30 28.55 30.55 30.74 28.01 26.79 26.84 10.82%
EPS 0.61 0.82 0.67 1.69 1.67 1.30 1.21 -36.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 0.4482 0.4392 0.4366 0.4319 0.4263 0.4109 0.3978 8.30%
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 1.20 1.30 1.22 1.21 1.66 1.70 1.94 -27.46%
P/EPS 61.02 45.11 55.86 22.00 27.80 34.93 42.92 26.51%
EY 1.64 2.22 1.79 4.55 3.60 2.86 2.33 -20.92%
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 0.99 1.19 1.33 1.31 1.42 1.72 1.74 -31.40%
P/EPS 50.42 41.32 60.94 23.85 23.76 35.33 38.63 19.48%
EY 1.98 2.42 1.64 4.19 4.21 2.83 2.59 -16.43%
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