[TGUAN] YoY Annualized Quarter 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- 5.53%
YoY- 105.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 461,860 433,388 332,916 282,808 209,092 153,916 129,244 23.63%
PBT 14,552 22,960 27,312 24,328 11,984 13,480 13,040 1.84%
Tax -1,224 -1,880 -3,060 -1,392 -832 -1,428 -1,296 -0.94%
NP 13,328 21,080 24,252 22,936 11,152 12,052 11,744 2.13%
-
NP to SH 13,328 21,080 24,252 22,936 11,152 12,052 11,744 2.13%
-
Tax Rate 8.41% 8.19% 11.20% 5.72% 6.94% 10.59% 9.94% -
Total Cost 448,532 412,308 308,664 259,872 197,940 141,864 117,500 25.00%
-
Net Worth 177,636 166,199 149,469 114,679 88,648 85,796 77,125 14.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 177,636 166,199 149,469 114,679 88,648 85,796 77,125 14.91%
NOSH 105,110 105,189 105,260 65,159 63,775 27,975 27,516 25.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.89% 4.86% 7.28% 8.11% 5.33% 7.83% 9.09% -
ROE 7.50% 12.68% 16.23% 20.00% 12.58% 14.05% 15.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 439.40 412.01 316.28 434.03 327.86 550.17 469.70 -1.10%
EPS 12.68 20.04 23.04 35.20 17.48 43.08 42.68 -18.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.58 1.42 1.76 1.39 3.0668 2.8029 -8.08%
Adjusted Per Share Value based on latest NOSH - 65,159
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 114.20 107.16 82.31 69.92 51.70 38.06 31.96 23.63%
EPS 3.30 5.21 6.00 5.67 2.76 2.98 2.90 2.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4392 0.4109 0.3696 0.2835 0.2192 0.2121 0.1907 14.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.43 1.75 2.21 2.99 1.38 1.63 1.04 -
P/RPS 0.33 0.42 0.70 0.69 0.42 0.30 0.22 6.98%
P/EPS 11.28 8.73 9.59 8.49 7.89 3.78 2.44 29.05%
EY 8.87 11.45 10.43 11.77 12.67 26.43 41.04 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.11 1.56 1.70 0.99 0.53 0.37 14.86%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 18/05/05 27/05/04 30/05/03 31/05/02 24/05/01 -
Price 1.31 1.77 2.24 3.00 1.37 1.40 1.00 -
P/RPS 0.30 0.43 0.71 0.69 0.42 0.25 0.21 6.12%
P/EPS 10.33 8.83 9.72 8.52 7.83 3.25 2.34 28.06%
EY 9.68 11.32 10.29 11.73 12.76 30.77 42.68 -21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.12 1.58 1.70 0.99 0.46 0.36 13.74%

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