[TGUAN] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -9.29%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 503,127 489,945 476,632 469,514 454,484 428,138 405,492 15.45%
PBT 19,139 21,204 24,801 26,903 26,940 25,353 25,304 -16.97%
Tax -5,321 -5,854 -5,168 -5,332 -3,160 -3,073 -3,179 40.92%
NP 13,818 15,350 19,633 21,571 23,780 22,280 22,125 -26.91%
-
NP to SH 13,827 15,349 19,632 21,570 23,780 22,280 22,125 -26.88%
-
Tax Rate 27.80% 27.61% 20.84% 19.82% 11.73% 12.12% 12.56% -
Total Cost 489,309 474,595 456,999 447,943 430,704 405,858 383,367 17.64%
-
Net Worth 183,234 181,255 177,636 176,596 174,683 172,403 166,199 6.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,153 3,153 3,153 3,153 5,257 5,257 5,257 -28.85%
Div Payout % 22.81% 20.55% 16.06% 14.62% 22.11% 23.60% 23.76% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 183,234 181,255 177,636 176,596 174,683 172,403 166,199 6.71%
NOSH 105,306 105,381 105,110 105,117 105,230 105,124 105,189 0.07%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.75% 3.13% 4.12% 4.59% 5.23% 5.20% 5.46% -
ROE 7.55% 8.47% 11.05% 12.21% 13.61% 12.92% 13.31% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 477.77 464.93 453.46 446.66 431.89 407.27 385.49 15.36%
EPS 13.13 14.57 18.68 20.52 22.60 21.19 21.03 -26.92%
DPS 3.00 3.00 3.00 3.00 5.00 5.00 5.00 -28.84%
NAPS 1.74 1.72 1.69 1.68 1.66 1.64 1.58 6.63%
Adjusted Per Share Value based on latest NOSH - 105,117
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 124.40 121.14 117.85 116.09 112.37 105.86 100.26 15.45%
EPS 3.42 3.80 4.85 5.33 5.88 5.51 5.47 -26.86%
DPS 0.78 0.78 0.78 0.78 1.30 1.30 1.30 -28.84%
NAPS 0.4531 0.4482 0.4392 0.4366 0.4319 0.4263 0.4109 6.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.44 1.43 1.43 1.43 1.79 1.75 -
P/RPS 0.24 0.31 0.32 0.32 0.33 0.44 0.45 -34.20%
P/EPS 8.91 9.89 7.66 6.97 6.33 8.45 8.32 4.66%
EY 11.22 10.11 13.06 14.35 15.80 11.84 12.02 -4.48%
DY 2.56 2.08 2.10 2.10 3.50 2.79 2.86 -7.11%
P/NAPS 0.67 0.84 0.85 0.85 0.86 1.09 1.11 -28.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 -
Price 1.00 1.19 1.31 1.56 1.55 1.53 1.77 -
P/RPS 0.21 0.26 0.29 0.35 0.36 0.38 0.46 -40.68%
P/EPS 7.62 8.17 7.01 7.60 6.86 7.22 8.42 -6.43%
EY 13.13 12.24 14.26 13.15 14.58 13.85 11.88 6.89%
DY 3.00 2.52 2.29 1.92 3.23 3.27 2.82 4.20%
P/NAPS 0.57 0.69 0.78 0.93 0.93 0.93 1.12 -36.23%

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