[TGUAN] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 0.7%
YoY- -17.84%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 476,632 469,514 454,484 428,138 405,492 380,374 362,939 19.94%
PBT 24,801 26,903 26,940 25,353 25,304 26,392 31,117 -14.04%
Tax -5,168 -5,332 -3,160 -3,073 -3,179 -3,474 -4,222 14.44%
NP 19,633 21,571 23,780 22,280 22,125 22,918 26,895 -18.94%
-
NP to SH 19,632 21,570 23,780 22,280 22,125 22,918 26,895 -18.94%
-
Tax Rate 20.84% 19.82% 11.73% 12.12% 12.56% 13.16% 13.57% -
Total Cost 456,999 447,943 430,704 405,858 383,367 357,456 336,044 22.77%
-
Net Worth 177,636 176,596 174,683 172,403 166,199 160,879 155,574 9.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,153 3,153 5,257 5,257 5,257 5,257 3,339 -3.75%
Div Payout % 16.06% 14.62% 22.11% 23.60% 23.76% 22.94% 12.42% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 177,636 176,596 174,683 172,403 166,199 160,879 155,574 9.25%
NOSH 105,110 105,117 105,230 105,124 105,189 105,150 105,118 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.12% 4.59% 5.23% 5.20% 5.46% 6.03% 7.41% -
ROE 11.05% 12.21% 13.61% 12.92% 13.31% 14.25% 17.29% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 453.46 446.66 431.89 407.27 385.49 361.74 345.27 19.94%
EPS 18.68 20.52 22.60 21.19 21.03 21.80 25.59 -18.94%
DPS 3.00 3.00 5.00 5.00 5.00 5.00 5.00 -28.88%
NAPS 1.69 1.68 1.66 1.64 1.58 1.53 1.48 9.25%
Adjusted Per Share Value based on latest NOSH - 105,124
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 117.99 116.23 112.51 105.99 100.38 94.17 89.85 19.93%
EPS 4.86 5.34 5.89 5.52 5.48 5.67 6.66 -18.96%
DPS 0.78 0.78 1.30 1.30 1.30 1.30 0.83 -4.06%
NAPS 0.4398 0.4372 0.4324 0.4268 0.4114 0.3983 0.3851 9.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.43 1.43 1.43 1.79 1.75 2.00 1.89 -
P/RPS 0.32 0.32 0.33 0.44 0.45 0.55 0.55 -30.32%
P/EPS 7.66 6.97 6.33 8.45 8.32 9.18 7.39 2.42%
EY 13.06 14.35 15.80 11.84 12.02 10.90 13.54 -2.37%
DY 2.10 2.10 3.50 2.79 2.86 2.50 2.65 -14.37%
P/NAPS 0.85 0.85 0.86 1.09 1.11 1.31 1.28 -23.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 -
Price 1.31 1.56 1.55 1.53 1.77 1.80 1.90 -
P/RPS 0.29 0.35 0.36 0.38 0.46 0.50 0.55 -34.75%
P/EPS 7.01 7.60 6.86 7.22 8.42 8.26 7.43 -3.80%
EY 14.26 13.15 14.58 13.85 11.88 12.11 13.47 3.87%
DY 2.29 1.92 3.23 3.27 2.82 2.78 2.63 -8.82%
P/NAPS 0.78 0.93 0.93 0.93 1.12 1.18 1.28 -28.14%

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