[TGUAN] QoQ 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- -13.59%
YoY- 105.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 91,098 81,268 78,633 70,702 60,655 55,929 57,462 35.77%
PBT 11,139 5,924 6,940 6,082 7,966 5,878 7,319 32.14%
Tax -2,262 -361 -510 -348 -1,330 -388 -499 172.65%
NP 8,877 5,563 6,430 5,734 6,636 5,490 6,820 19.11%
-
NP to SH 8,877 5,563 6,430 5,734 6,636 5,490 6,820 19.11%
-
Tax Rate 20.31% 6.09% 7.35% 5.72% 16.70% 6.60% 6.82% -
Total Cost 82,221 75,705 72,203 64,968 54,019 50,439 50,642 37.93%
-
Net Worth 134,257 125,400 118,343 114,679 108,370 101,334 95,696 25.19%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,339 - - - 3,244 - - -
Div Payout % 37.62% - - - 48.89% - - -
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 134,257 125,400 118,343 114,679 108,370 101,334 95,696 25.19%
NOSH 105,236 66,702 65,746 65,159 64,892 64,135 63,797 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 9.74% 6.85% 8.18% 8.11% 10.94% 9.82% 11.87% -
ROE 6.61% 4.44% 5.43% 5.00% 6.12% 5.42% 7.13% -
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 136.39 121.84 119.60 108.51 93.47 87.20 90.07 31.70%
EPS 13.29 8.34 9.78 8.80 9.79 8.56 10.69 15.54%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.01 1.88 1.80 1.76 1.67 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 22.52 20.09 19.44 17.48 15.00 13.83 14.21 35.74%
EPS 2.19 1.38 1.59 1.42 1.64 1.36 1.69 18.76%
DPS 0.83 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.332 0.3101 0.2926 0.2835 0.2679 0.2506 0.2366 25.20%
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 2.40 2.45 2.56 2.76 3.15 2.55 1.45 39.71%
P/EPS 24.14 35.73 31.29 33.98 28.75 25.93 12.25 56.85%
EY 4.14 2.80 3.20 2.94 3.48 3.86 8.16 -36.25%
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 1.76 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 1.69 2.38 2.49 2.76 3.32 3.05 1.63 2.42%
P/EPS 16.92 34.77 30.47 34.09 30.31 31.07 13.75 14.76%
EY 5.91 2.88 3.28 2.93 3.30 3.22 7.27 -12.84%
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 1.86 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