[TGUAN] QoQ 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- 59.57%
YoY- 463.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 97,987 90,625 83,229 91,098 81,268 78,633 70,702 24.28%
PBT 5,868 7,282 6,828 11,139 5,924 6,940 6,082 -2.35%
Tax -528 -667 -765 -2,262 -361 -510 -348 32.00%
NP 5,340 6,615 6,063 8,877 5,563 6,430 5,734 -4.63%
-
NP to SH 5,340 6,615 6,063 8,877 5,563 6,430 5,734 -4.63%
-
Tax Rate 9.00% 9.16% 11.20% 20.31% 6.09% 7.35% 5.72% -
Total Cost 92,647 84,010 77,166 82,221 75,705 72,203 64,968 26.66%
-
Net Worth 155,574 150,388 149,469 134,257 125,400 118,343 114,679 22.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,339 - - - -
Div Payout % - - - 37.62% - - - -
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 155,574 150,388 149,469 134,257 125,400 118,343 114,679 22.52%
NOSH 105,118 105,166 105,260 105,236 66,702 65,746 65,159 37.51%
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 5.45% 7.30% 7.28% 9.74% 6.85% 8.18% 8.11% -
ROE 3.43% 4.40% 4.06% 6.61% 4.44% 5.43% 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 93.22 86.17 79.07 136.39 121.84 119.60 108.51 -9.62%
EPS 5.08 6.29 5.76 13.29 8.34 9.78 8.80 -30.64%
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 24.23 22.41 20.58 22.52 20.09 19.44 17.48 24.29%
EPS 1.32 1.64 1.50 2.19 1.38 1.59 1.42 -4.74%
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.3847 0.3718 0.3696 0.332 0.3101 0.2926 0.2835 22.54%
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 2.03 2.48 2.80 2.40 2.45 2.56 2.76 -18.50%
P/EPS 37.20 34.02 38.37 24.14 35.73 31.29 33.98 6.21%
EY 2.69 2.94 2.61 4.14 2.80 3.20 2.94 -5.74%
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 2.04 2.32 2.83 1.69 2.38 2.49 2.76 -18.23%
P/EPS 37.40 31.80 38.89 16.92 34.77 30.47 34.09 6.36%
EY 2.67 3.15 2.57 5.91 2.88 3.28 2.93 -6.00%
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