[TGUAN] QoQ TTM Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
TTM Result
Revenue	405,492	380,374	362,939	346,220	334,228	321,701	291,258	24.70%
YoY %	6.60%	4.80%	4.83%	3.59%	3.89%	10.45%	-	-
Horiz. %	139.22%	130.60%	124.61%	118.87%	114.75%	110.45%	100.00%	-
PBT	25,304	26,392	31,117	31,173	30,831	30,085	26,912	-4.02%
YoY %	-4.12%	-15.18%	-0.18%	1.11%	2.48%	11.79%	-	-
Horiz. %	94.02%	98.07%	115.62%	115.83%	114.56%	111.79%	100.00%	-
Tax	-3,179	-3,474	-4,222	-4,055	-3,898	-3,481	-2,549	15.87%
YoY %	8.49%	17.72%	-4.12%	-4.03%	-11.98%	-36.56%	-	-
Horiz. %	124.72%	136.29%	165.63%	159.08%	152.92%	136.56%	100.00%	-
NP	22,125	22,918	26,895	27,118	26,933	26,604	24,363	-6.22%
YoY %	-3.46%	-14.79%	-0.82%	0.69%	1.24%	9.20%	-	-
Horiz. %	90.81%	94.07%	110.39%	111.31%	110.55%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,125	22,918	26,895	27,118	26,933	26,604	24,363	-6.22%
YoY %	-3.46%	-14.79%	-0.82%	0.69%	1.24%	9.20%	-	-
Horiz. %	90.81%	94.07%	110.39%	111.31%	110.55%	109.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.56%	13.16%	13.57%	13.01%	12.64%	11.57%	9.47%	-
YoY %	-4.56%	-3.02%	4.30%	2.93%	9.25%	22.18%	-	-
Horiz. %	132.63%	138.97%	143.29%	137.38%	133.47%	122.18%	100.00%	-
Total Cost	383,367	357,456	336,044	319,102	307,295	295,097	266,895	27.33%
YoY %	7.25%	6.37%	5.31%	3.84%	4.13%	10.57%	-	-
Horiz. %	143.64%	133.93%	125.91%	119.56%	115.14%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,199	160,879	155,574	150,388	149,469	211,526	66,702	83.89%
YoY %	3.31%	3.41%	3.45%	0.61%	-29.34%	217.12%	-	-
Horiz. %	249.17%	241.19%	233.24%	225.46%	224.08%	317.12%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	5,257	5,257	3,339	3,339	3,339	3,339	3,244	38.00%
YoY %	0.00%	57.44%	0.00%	0.00%	0.00%	2.93%	-	-
Horiz. %	162.05%	162.05%	102.93%	102.93%	102.93%	102.93%	100.00%	-
Div Payout %	23.76%	22.94%	12.42%	12.32%	12.40%	12.55%	13.32%	-
YoY %	3.57%	84.70%	0.81%	-0.65%	-1.20%	-5.78%	-	-
Horiz. %	178.38%	172.22%	93.24%	92.49%	93.09%	94.22%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	166,199	160,879	155,574	150,388	149,469	211,526	66,702	83.89%
YoY %	3.31%	3.41%	3.45%	0.61%	-29.34%	217.12%	-	-
Horiz. %	249.17%	241.19%	233.24%	225.46%	224.08%	317.12%	100.00%	-
NOSH	105,189	105,150	105,118	105,166	105,260	105,236	66,702	35.52%
YoY %	0.04%	0.03%	-0.05%	-0.09%	0.02%	57.77%	-	-
Horiz. %	157.70%	157.64%	157.59%	157.67%	157.81%	157.77%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	5.46%	6.03%	7.41%	7.83%	8.06%	8.27%	8.36%	-
YoY %	-9.45%	-18.62%	-5.36%	-2.85%	-2.54%	-1.08%	-	-
Horiz. %	65.31%	72.13%	88.64%	93.66%	96.41%	98.92%	100.00%	-
ROE	13.31%	14.25%	17.29%	18.03%	18.02%	12.58%	36.52%	-
YoY %	-6.60%	-17.58%	-4.10%	0.06%	43.24%	-65.55%	-	-
Horiz. %	36.45%	39.02%	47.34%	49.37%	49.34%	34.45%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	385.49	361.74	345.27	329.21	317.52	305.69	436.65	-7.97%
YoY %	6.57%	4.77%	4.88%	3.68%	3.87%	-29.99%	-	-
Horiz. %	88.28%	82.84%	79.07%	75.39%	72.72%	70.01%	100.00%	-
EPS	21.03	21.80	25.59	25.79	25.59	25.28	36.52	-30.80%
YoY %	-3.53%	-14.81%	-0.78%	0.78%	1.23%	-30.78%	-	-
Horiz. %	57.58%	59.69%	70.07%	70.62%	70.07%	69.22%	100.00%	-
DPS	5.00	5.00	5.00	3.18	3.17	3.17	4.86	1.91%
YoY %	0.00%	0.00%	57.23%	0.32%	0.00%	-34.77%	-	-
Horiz. %	102.88%	102.88%	102.88%	65.43%	65.23%	65.23%	100.00%	-
NAPS	1.58	1.53	1.48	1.43	1.42	2.01	1.00	35.69%
YoY %	3.27%	3.38%	3.50%	0.70%	-29.35%	101.00%	-	-
Horiz. %	158.00%	153.00%	148.00%	143.00%	142.00%	201.00%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 105,166
RPS	100.26	94.05	89.74	85.60	82.64	79.54	72.01	24.71%
YoY %	6.60%	4.80%	4.84%	3.58%	3.90%	10.46%	-	-
Horiz. %	139.23%	130.61%	124.62%	118.87%	114.76%	110.46%	100.00%	-
EPS	5.47	5.67	6.65	6.70	6.66	6.58	6.02	-6.19%
YoY %	-3.53%	-14.74%	-0.75%	0.60%	1.22%	9.30%	-	-
Horiz. %	90.86%	94.19%	110.47%	111.30%	110.63%	109.30%	100.00%	-
DPS	1.30	1.30	0.83	0.83	0.83	0.83	0.80	38.26%
YoY %	0.00%	56.63%	0.00%	0.00%	0.00%	3.75%	-	-
Horiz. %	162.50%	162.50%	103.75%	103.75%	103.75%	103.75%	100.00%	-
NAPS	0.4109	0.3978	0.3847	0.3718	0.3696	0.523	0.1649	83.90%
YoY %	3.29%	3.41%	3.47%	0.60%	-29.33%	217.16%	-	-
Horiz. %	249.18%	241.24%	233.29%	225.47%	224.14%	317.16%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	1.75	2.00	1.89	2.14	2.21	3.28	2.98	-
P/RPS	0.45	0.55	0.55	0.65	0.70	1.07	0.68	-24.07%
YoY %	-18.18%	0.00%	-15.38%	-7.14%	-34.58%	57.35%	-	-
Horiz. %	66.18%	80.88%	80.88%	95.59%	102.94%	157.35%	100.00%	-
P/EPS	8.32	9.18	7.39	8.30	8.64	12.97	8.16	1.30%
YoY %	-9.37%	24.22%	-10.96%	-3.94%	-33.38%	58.95%	-	-
Horiz. %	101.96%	112.50%	90.56%	101.72%	105.88%	158.95%	100.00%	-
EY	12.02	10.90	13.54	12.05	11.58	7.71	12.26	-1.31%
YoY %	10.28%	-19.50%	12.37%	4.06%	50.19%	-37.11%	-	-
Horiz. %	98.04%	88.91%	110.44%	98.29%	94.45%	62.89%	100.00%	-
DY	2.86	2.50	2.65	1.48	1.44	0.97	1.63	45.52%
YoY %	14.40%	-5.66%	79.05%	2.78%	48.45%	-40.49%	-	-
Horiz. %	175.46%	153.37%	162.58%	90.80%	88.34%	59.51%	100.00%	-
P/NAPS	1.11	1.31	1.28	1.50	1.56	1.63	2.98	-48.26%
YoY %	-15.27%	2.34%	-14.67%	-3.85%	-4.29%	-45.30%	-	-
Horiz. %	37.25%	43.96%	42.95%	50.34%	52.35%	54.70%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	30/05/06	28/02/06	22/11/05	25/08/05	18/05/05	28/02/05	25/11/04	-
Price	1.77	1.80	1.90	2.00	2.24	2.30	2.90	-
P/RPS	0.46	0.50	0.55	0.61	0.71	0.75	0.66	-21.40%
YoY %	-8.00%	-9.09%	-9.84%	-14.08%	-5.33%	13.64%	-	-
Horiz. %	69.70%	75.76%	83.33%	92.42%	107.58%	113.64%	100.00%	-
P/EPS	8.42	8.26	7.43	7.76	8.75	9.10	7.94	3.99%
YoY %	1.94%	11.17%	-4.25%	-11.31%	-3.85%	14.61%	-	-
Horiz. %	106.05%	104.03%	93.58%	97.73%	110.20%	114.61%	100.00%	-
EY	11.88	12.11	13.47	12.89	11.42	10.99	12.59	-3.79%
YoY %	-1.90%	-10.10%	4.50%	12.87%	3.91%	-12.71%	-	-
Horiz. %	94.36%	96.19%	106.99%	102.38%	90.71%	87.29%	100.00%	-
DY	2.82	2.78	2.63	1.59	1.42	1.38	1.68	41.28%
YoY %	1.44%	5.70%	65.41%	11.97%	2.90%	-17.86%	-	-
Horiz. %	167.86%	165.48%	156.55%	94.64%	84.52%	82.14%	100.00%	-
P/NAPS	1.12	1.18	1.28	1.40	1.58	1.14	2.90	-46.99%
YoY %	-5.08%	-7.81%	-8.57%	-11.39%	38.60%	-60.69%	-	-
Horiz. %	38.62%	40.69%	44.14%	48.28%	54.48%	39.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos