[TGUAN] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 3.74%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 433,388 332,916 282,808 209,092 153,916 129,244 129,144 22.34%
PBT 22,960 27,312 24,328 11,984 13,480 13,040 15,272 7.02%
Tax -1,880 -3,060 -1,392 -832 -1,428 -1,296 -1,208 7.64%
NP 21,080 24,252 22,936 11,152 12,052 11,744 14,064 6.97%
-
NP to SH 21,080 24,252 22,936 11,152 12,052 11,744 14,064 6.97%
-
Tax Rate 8.19% 11.20% 5.72% 6.94% 10.59% 9.94% 7.91% -
Total Cost 412,308 308,664 259,872 197,940 141,864 117,500 115,080 23.68%
-
Net Worth 166,199 149,469 114,679 88,648 85,796 77,125 65,702 16.71%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 166,199 149,469 114,679 88,648 85,796 77,125 65,702 16.71%
NOSH 105,189 105,260 65,159 63,775 27,975 27,516 27,004 25.42%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.86% 7.28% 8.11% 5.33% 7.83% 9.09% 10.89% -
ROE 12.68% 16.23% 20.00% 12.58% 14.05% 15.23% 21.41% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 412.01 316.28 434.03 327.86 550.17 469.70 478.23 -2.45%
EPS 20.04 23.04 35.20 17.48 43.08 42.68 52.08 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.42 1.76 1.39 3.0668 2.8029 2.433 -6.93%
Adjusted Per Share Value based on latest NOSH - 63,775
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 107.16 82.31 69.92 51.70 38.06 31.96 31.93 22.34%
EPS 5.21 6.00 5.67 2.76 2.98 2.90 3.48 6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.3696 0.2835 0.2192 0.2121 0.1907 0.1625 16.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.75 2.21 2.99 1.38 1.63 1.04 1.77 -
P/RPS 0.42 0.70 0.69 0.42 0.30 0.22 0.37 2.13%
P/EPS 8.73 9.59 8.49 7.89 3.78 2.44 3.40 17.01%
EY 11.45 10.43 11.77 12.67 26.43 41.04 29.42 -14.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.56 1.70 0.99 0.53 0.37 0.73 7.23%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 18/05/05 27/05/04 30/05/03 31/05/02 24/05/01 30/05/00 -
Price 1.77 2.24 3.00 1.37 1.40 1.00 1.58 -
P/RPS 0.43 0.71 0.69 0.42 0.25 0.21 0.33 4.50%
P/EPS 8.83 9.72 8.52 7.83 3.25 2.34 3.03 19.50%
EY 11.32 10.29 11.73 12.76 30.77 42.68 32.96 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.58 1.70 0.99 0.46 0.36 0.65 9.48%

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