[TGUAN] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.82%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 428,138 405,492 380,374 362,939 346,220 334,228 321,701 21.05%
PBT 25,353 25,304 26,392 31,117 31,173 30,831 30,085 -10.80%
Tax -3,073 -3,179 -3,474 -4,222 -4,055 -3,898 -3,481 -7.99%
NP 22,280 22,125 22,918 26,895 27,118 26,933 26,604 -11.18%
-
NP to SH 22,280 22,125 22,918 26,895 27,118 26,933 26,604 -11.18%
-
Tax Rate 12.12% 12.56% 13.16% 13.57% 13.01% 12.64% 11.57% -
Total Cost 405,858 383,367 357,456 336,044 319,102 307,295 295,097 23.74%
-
Net Worth 172,403 166,199 160,879 155,574 150,388 149,469 211,526 -12.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,257 5,257 5,257 3,339 3,339 3,339 3,339 35.44%
Div Payout % 23.60% 23.76% 22.94% 12.42% 12.32% 12.40% 12.55% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 172,403 166,199 160,879 155,574 150,388 149,469 211,526 -12.77%
NOSH 105,124 105,189 105,150 105,118 105,166 105,260 105,236 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.20% 5.46% 6.03% 7.41% 7.83% 8.06% 8.27% -
ROE 12.92% 13.31% 14.25% 17.29% 18.03% 18.02% 12.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 407.27 385.49 361.74 345.27 329.21 317.52 305.69 21.14%
EPS 21.19 21.03 21.80 25.59 25.79 25.59 25.28 -11.12%
DPS 5.00 5.00 5.00 5.00 3.18 3.17 3.17 35.61%
NAPS 1.64 1.58 1.53 1.48 1.43 1.42 2.01 -12.71%
Adjusted Per Share Value based on latest NOSH - 105,118
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 105.99 100.38 94.17 89.85 85.71 82.74 79.64 21.05%
EPS 5.52 5.48 5.67 6.66 6.71 6.67 6.59 -11.16%
DPS 1.30 1.30 1.30 0.83 0.83 0.83 0.83 34.97%
NAPS 0.4268 0.4114 0.3983 0.3851 0.3723 0.37 0.5237 -12.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.79 1.75 2.00 1.89 2.14 2.21 3.28 -
P/RPS 0.44 0.45 0.55 0.55 0.65 0.70 1.07 -44.79%
P/EPS 8.45 8.32 9.18 7.39 8.30 8.64 12.97 -24.90%
EY 11.84 12.02 10.90 13.54 12.05 11.58 7.71 33.21%
DY 2.79 2.86 2.50 2.65 1.48 1.44 0.97 102.64%
P/NAPS 1.09 1.11 1.31 1.28 1.50 1.56 1.63 -23.58%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 18/05/05 28/02/05 -
Price 1.53 1.77 1.80 1.90 2.00 2.24 2.30 -
P/RPS 0.38 0.46 0.50 0.55 0.61 0.71 0.75 -36.52%
P/EPS 7.22 8.42 8.26 7.43 7.76 8.75 9.10 -14.33%
EY 13.85 11.88 12.11 13.47 12.89 11.42 10.99 16.72%
DY 3.27 2.82 2.78 2.63 1.59 1.42 1.38 78.01%
P/NAPS 0.93 1.12 1.18 1.28 1.40 1.58 1.14 -12.72%

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