[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 57.14%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 345,951 271,841 230,604 165,663 122,109 103,060 101,476 22.66%
PBT 20,527 19,978 18,947 16,193 10,299 6,953 12,348 8.83%
Tax -1,646 -1,960 -1,219 -1,095 -1,123 -772 -2,260 -5.14%
NP 18,881 18,018 17,728 15,098 9,176 6,181 10,088 11.00%
-
NP to SH 18,881 18,018 17,728 15,098 9,176 6,181 10,088 11.00%
-
Tax Rate 8.02% 9.81% 6.43% 6.76% 10.90% 11.10% 18.30% -
Total Cost 327,070 253,823 212,876 150,565 112,933 96,879 91,388 23.66%
-
Net Worth 174,609 155,672 123,806 100,994 89,647 80,510 70,954 16.18%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 3,181 - - -
Div Payout % - - - - 34.67% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 174,609 155,672 123,806 100,994 89,647 80,510 70,954 16.18%
NOSH 105,186 105,183 65,854 63,920 63,633 27,593 27,081 25.36%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.46% 6.63% 7.69% 9.11% 7.51% 6.00% 9.94% -
ROE 10.81% 11.57% 14.32% 14.95% 10.24% 7.68% 14.22% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 328.89 258.44 350.17 259.17 191.89 373.49 374.70 -2.14%
EPS 17.95 17.13 26.92 23.62 14.42 22.40 37.25 -11.45%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.66 1.48 1.88 1.58 1.4088 2.9177 2.62 -7.32%
Adjusted Per Share Value based on latest NOSH - 64,135
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 85.54 67.21 57.02 40.96 30.19 25.48 25.09 22.66%
EPS 4.67 4.45 4.38 3.73 2.27 1.53 2.49 11.04%
DPS 0.00 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 0.4317 0.3849 0.3061 0.2497 0.2217 0.1991 0.1754 16.18%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.43 1.89 2.98 2.22 1.25 1.11 1.29 -
P/RPS 0.43 0.73 0.85 0.86 0.65 0.30 0.34 3.98%
P/EPS 7.97 11.03 11.07 9.40 8.67 4.96 3.46 14.91%
EY 12.55 9.06 9.03 10.64 11.54 20.18 28.88 -12.96%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.86 1.28 1.59 1.41 0.89 0.38 0.49 9.82%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 25/11/04 06/11/03 20/11/02 21/11/01 29/11/00 -
Price 1.55 1.90 2.90 2.66 1.29 1.11 1.27 -
P/RPS 0.47 0.74 0.83 1.03 0.67 0.30 0.34 5.54%
P/EPS 8.64 11.09 10.77 11.26 8.95 4.96 3.41 16.75%
EY 11.58 9.02 9.28 8.88 11.18 20.18 29.33 -14.34%
DY 0.00 0.00 0.00 0.00 3.88 0.00 0.00 -
P/NAPS 0.93 1.28 1.54 1.68 0.92 0.38 0.48 11.64%

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