[TGUAN] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 72.31%
YoY- 64.89%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 443,236 347,708 298,672 219,470 155,874 132,292 133,932 22.06%
PBT 26,142 28,220 26,044 20,630 12,942 11,008 16,580 7.88%
Tax -2,062 -2,864 -1,716 -1,414 -1,288 -1,446 -2,478 -3.01%
NP 24,080 25,356 24,328 19,216 11,654 9,562 14,102 9.32%
-
NP to SH 24,080 25,356 24,328 19,216 11,654 9,562 14,102 9.32%
-
Tax Rate 7.89% 10.15% 6.59% 6.85% 9.95% 13.14% 14.95% -
Total Cost 419,156 322,352 274,344 200,254 144,220 122,730 119,830 23.19%
-
Net Worth 172,601 150,452 117,842 95,697 86,223 79,046 67,845 16.83%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 172,601 150,452 117,842 95,697 86,223 79,046 67,845 16.83%
NOSH 105,244 105,211 65,468 63,798 63,544 27,572 26,994 25.44%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.43% 7.29% 8.15% 8.76% 7.48% 7.23% 10.53% -
ROE 13.95% 16.85% 20.64% 20.08% 13.52% 12.10% 20.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 421.15 330.48 456.21 344.01 245.30 479.80 496.14 -2.69%
EPS 22.88 24.10 37.16 30.12 18.34 34.68 52.24 -12.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.43 1.80 1.50 1.3569 2.8669 2.5133 -6.86%
Adjusted Per Share Value based on latest NOSH - 63,797
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 109.59 85.97 73.85 54.26 38.54 32.71 33.12 22.06%
EPS 5.95 6.27 6.02 4.75 2.88 2.36 3.49 9.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4268 0.372 0.2914 0.2366 0.2132 0.1954 0.1677 16.83%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.79 2.14 3.06 1.31 1.36 0.99 1.56 -
P/RPS 0.43 0.65 0.67 0.38 0.55 0.21 0.31 5.60%
P/EPS 7.82 8.88 8.23 4.35 7.42 2.85 2.99 17.37%
EY 12.78 11.26 12.14 22.99 13.49 35.03 33.49 -14.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.50 1.70 0.87 1.00 0.35 0.62 9.85%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 29/08/00 -
Price 1.53 2.00 2.98 1.47 1.46 1.11 1.38 -
P/RPS 0.36 0.61 0.65 0.43 0.60 0.23 0.28 4.27%
P/EPS 6.69 8.30 8.02 4.88 7.96 3.20 2.64 16.75%
EY 14.95 12.05 12.47 20.49 12.56 31.24 37.86 -14.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.40 1.66 0.98 1.08 0.39 0.55 9.14%

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