[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 128.46%
YoY- -5.03%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 190,138 280,363 242,049 221,618 173,854 149,336 109,735 9.58%
PBT 8,082 10,427 7,372 13,071 14,110 13,022 10,315 -3.98%
Tax -2,091 -1,581 -1,553 -1,031 -1,432 -858 -707 19.78%
NP 5,991 8,846 5,819 12,040 12,678 12,164 9,608 -7.56%
-
NP to SH 5,991 8,846 5,819 12,040 12,678 12,164 9,608 -7.56%
-
Tax Rate 25.87% 15.16% 21.07% 7.89% 10.15% 6.59% 6.85% -
Total Cost 184,147 271,517 236,230 209,578 161,176 137,172 100,127 10.67%
-
Net Worth 198,998 192,487 180,988 172,601 150,452 117,842 95,697 12.96%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 198,998 192,487 180,988 172,601 150,452 117,842 95,697 12.96%
NOSH 105,289 105,184 105,226 105,244 105,211 65,468 63,798 8.70%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.15% 3.16% 2.40% 5.43% 7.29% 8.15% 8.76% -
ROE 3.01% 4.60% 3.22% 6.98% 8.43% 10.32% 10.04% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 180.59 266.54 230.03 210.57 165.24 228.10 172.00 0.81%
EPS 5.69 8.41 5.53 11.44 12.05 18.58 15.06 -14.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.83 1.72 1.64 1.43 1.80 1.50 3.92%
Adjusted Per Share Value based on latest NOSH - 105,124
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 47.01 69.32 59.85 54.80 42.99 36.92 27.13 9.58%
EPS 1.48 2.19 1.44 2.98 3.13 3.01 2.38 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.492 0.4759 0.4475 0.4268 0.372 0.2914 0.2366 12.96%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.89 1.44 1.79 2.14 3.06 1.31 -
P/RPS 0.42 0.33 0.63 0.85 1.30 1.34 0.76 -9.40%
P/EPS 13.18 10.58 26.04 15.65 17.76 16.47 8.70 7.16%
EY 7.59 9.45 3.84 6.39 5.63 6.07 11.50 -6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.84 1.09 1.50 1.70 0.87 -12.13%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 28/08/08 30/08/07 24/08/06 25/08/05 19/08/04 21/08/03 -
Price 0.78 1.00 1.19 1.53 2.00 2.98 1.47 -
P/RPS 0.43 0.38 0.52 0.73 1.21 1.31 0.85 -10.72%
P/EPS 13.71 11.89 21.52 13.37 16.60 16.04 9.76 5.82%
EY 7.29 8.41 4.65 7.48 6.03 6.23 10.24 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.55 0.69 0.93 1.40 1.66 0.98 -13.50%

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