[TGUAN] QoQ TTM 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- 9.2%
YoY- 147.46%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 362,939 346,220 334,228 321,701 291,258 265,919 244,748 30.00%
PBT 31,117 31,173 30,831 30,085 26,912 26,866 27,245 9.25%
Tax -4,222 -4,055 -3,898 -3,481 -2,549 -2,576 -2,565 39.36%
NP 26,895 27,118 26,933 26,604 24,363 24,290 24,680 5.89%
-
NP to SH 26,895 27,118 26,933 26,604 24,363 24,290 24,680 5.89%
-
Tax Rate 13.57% 13.01% 12.64% 11.57% 9.47% 9.59% 9.41% -
Total Cost 336,044 319,102 307,295 295,097 266,895 241,629 220,068 32.57%
-
Net Worth 155,574 150,388 149,469 211,526 66,702 65,746 65,159 78.54%
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 3,339 3,339 3,339 3,244 3,244 3,244 1.94%
Div Payout % 12.42% 12.32% 12.40% 12.55% 13.32% 13.36% 13.15% -
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 155,574 150,388 149,469 211,526 66,702 65,746 65,159 78.54%
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 7.41% 7.83% 8.06% 8.27% 8.36% 9.13% 10.08% -
ROE 17.29% 18.03% 18.02% 12.58% 36.52% 36.94% 37.88% -
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 345.27 329.21 317.52 305.69 436.65 404.46 375.62 -5.45%
EPS 25.59 25.79 25.59 25.28 36.52 36.94 37.88 -22.99%
DPS 5.00 3.18 3.17 3.17 4.86 4.94 4.98 0.26%
NAPS 1.48 1.43 1.42 2.01 1.00 1.00 1.00 29.83%
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 89.85 85.71 82.74 79.64 72.10 65.83 60.59 30.00%
EPS 6.66 6.71 6.67 6.59 6.03 6.01 6.11 5.90%
DPS 0.83 0.83 0.83 0.83 0.80 0.80 0.80 2.48%
NAPS 0.3851 0.3723 0.37 0.5237 0.1651 0.1628 0.1613 78.53%
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 0.55 0.65 0.70 1.07 0.68 0.76 0.80 -22.08%
P/EPS 7.39 8.30 8.64 12.97 8.16 8.28 7.89 -4.26%
EY 13.54 12.05 11.58 7.71 12.26 12.07 12.67 4.52%
DY 2.65 1.48 1.44 0.97 1.63 1.61 1.67 36.00%
P/NAPS 1.28 1.50 1.56 1.63 2.98 3.06 2.99 -43.16%
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 0.55 0.61 0.71 0.75 0.66 0.74 0.80 -22.08%
P/EPS 7.43 7.76 8.75 9.10 7.94 8.07 7.92 -4.16%
EY 13.47 12.89 11.42 10.99 12.59 12.40 12.63 4.38%
DY 2.63 1.59 1.42 1.38 1.68 1.66 1.66 35.86%
P/NAPS 1.28 1.40 1.58 1.14 2.90 2.98 3.00 -43.29%

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