[TGUAN] YoY Cumulative 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- 244.62%
YoY- 64.89%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 221,618 173,854 149,336 109,735 77,937 66,146 66,966 22.06%
PBT 13,071 14,110 13,022 10,315 6,471 5,504 8,290 7.88%
Tax -1,031 -1,432 -858 -707 -644 -723 -1,239 -3.01%
NP 12,040 12,678 12,164 9,608 5,827 4,781 7,051 9.32%
-
NP to SH 12,040 12,678 12,164 9,608 5,827 4,781 7,051 9.32%
-
Tax Rate 7.89% 10.15% 6.59% 6.85% 9.95% 13.14% 14.95% -
Total Cost 209,578 161,176 137,172 100,127 72,110 61,365 59,915 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 6.98% 8.43% 10.32% 10.04% 6.76% 6.05% 10.39% -
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 210.57 165.24 228.10 172.00 122.65 239.90 248.07 -2.69%
EPS 11.44 12.05 18.58 15.06 9.17 17.34 26.12 -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 54.80 42.99 36.92 27.13 19.27 16.35 16.56 22.06%
EPS 2.98 3.13 3.01 2.38 1.44 1.18 1.74 9.37%
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 0.85 1.30 1.34 0.76 1.11 0.41 0.63 5.11%
P/EPS 15.65 17.76 16.47 8.70 14.83 5.71 5.97 17.41%
EY 6.39 5.63 6.07 11.50 6.74 17.52 16.74 -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 0.73 1.21 1.31 0.85 1.19 0.46 0.56 4.51%
P/EPS 13.37 16.60 16.04 9.76 15.92 6.40 5.28 16.73%
EY 7.48 6.03 6.23 10.24 6.28 15.62 18.93 -14.33%
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