[TGUAN] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.55%
YoY- 134.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 321,701 291,258 265,919 244,748 226,319 220,692 208,935 33.16%
PBT 30,085 26,912 26,866 27,245 24,159 18,066 16,017 51.94%
Tax -3,481 -2,549 -2,576 -2,565 -2,425 -1,393 -1,485 76.00%
NP 26,604 24,363 24,290 24,680 21,734 16,673 14,532 49.37%
-
NP to SH 26,604 24,363 24,290 24,680 21,734 16,673 14,532 49.37%
-
Tax Rate 11.57% 9.47% 9.59% 9.41% 10.04% 7.71% 9.27% -
Total Cost 295,097 266,895 241,629 220,068 204,585 204,019 194,403 31.91%
-
Net Worth 211,526 66,702 65,746 65,159 108,370 101,334 95,696 69.27%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 3,339 3,244 3,244 3,244 3,244 - - -
Div Payout % 12.55% 13.32% 13.36% 13.15% 14.93% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 211,526 66,702 65,746 65,159 108,370 101,334 95,696 69.27%
NOSH 105,236 66,702 65,746 65,159 64,892 64,135 63,797 39.39%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.27% 8.36% 9.13% 10.08% 9.60% 7.55% 6.96% -
ROE 12.58% 36.52% 36.94% 37.88% 20.06% 16.45% 15.19% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 305.69 436.65 404.46 375.62 348.76 344.10 327.49 -4.46%
EPS 25.28 36.52 36.94 37.88 33.49 26.00 22.78 7.15%
DPS 3.17 4.86 4.94 4.98 5.00 0.00 0.00 -
NAPS 2.01 1.00 1.00 1.00 1.67 1.58 1.50 21.43%
Adjusted Per Share Value based on latest NOSH - 65,159
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 79.64 72.10 65.83 60.59 56.03 54.63 51.72 33.17%
EPS 6.59 6.03 6.01 6.11 5.38 4.13 3.60 49.36%
DPS 0.83 0.80 0.80 0.80 0.80 0.00 0.00 -
NAPS 0.5237 0.1651 0.1628 0.1613 0.2683 0.2509 0.2369 69.29%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 3.28 2.98 3.06 2.99 2.94 2.22 1.31 -
P/RPS 1.07 0.68 0.76 0.80 0.84 0.65 0.40 92.12%
P/EPS 12.97 8.16 8.28 7.89 8.78 8.54 5.75 71.57%
EY 7.71 12.26 12.07 12.67 11.39 11.71 17.39 -41.71%
DY 0.97 1.63 1.61 1.67 1.70 0.00 0.00 -
P/NAPS 1.63 2.98 3.06 2.99 1.76 1.41 0.87 51.68%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 -
Price 2.30 2.90 2.98 3.00 3.10 2.66 1.47 -
P/RPS 0.75 0.66 0.74 0.80 0.89 0.77 0.45 40.35%
P/EPS 9.10 7.94 8.07 7.92 9.26 10.23 6.45 25.66%
EY 10.99 12.59 12.40 12.63 10.80 9.77 15.50 -20.40%
DY 1.38 1.68 1.66 1.66 1.61 0.00 0.00 -
P/NAPS 1.14 2.90 2.98 3.00 1.86 1.68 0.98 10.55%

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