[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 42.12%
YoY- 1.64%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 453,165 379,564 345,951 271,841 230,604 165,663 122,109 24.40%
PBT 13,916 12,762 20,527 19,978 18,947 16,193 10,299 5.13%
Tax -2,349 -1,635 -1,646 -1,960 -1,219 -1,095 -1,123 13.07%
NP 11,567 11,127 18,881 18,018 17,728 15,098 9,176 3.93%
-
NP to SH 11,567 11,137 18,881 18,018 17,728 15,098 9,176 3.93%
-
Tax Rate 16.88% 12.81% 8.02% 9.81% 6.43% 6.76% 10.90% -
Total Cost 441,598 368,437 327,070 253,823 212,876 150,565 112,933 25.49%
-
Net Worth 197,870 182,987 174,609 155,672 123,806 100,994 89,647 14.09%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 3,181 -
Div Payout % - - - - - - 34.67% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 197,870 182,987 174,609 155,672 123,806 100,994 89,647 14.09%
NOSH 105,250 105,165 105,186 105,183 65,854 63,920 63,633 8.74%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.55% 2.93% 5.46% 6.63% 7.69% 9.11% 7.51% -
ROE 5.85% 6.09% 10.81% 11.57% 14.32% 14.95% 10.24% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 430.56 360.92 328.89 258.44 350.17 259.17 191.89 14.40%
EPS 10.99 10.59 17.95 17.13 26.92 23.62 14.42 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.88 1.74 1.66 1.48 1.88 1.58 1.4088 4.92%
Adjusted Per Share Value based on latest NOSH - 105,118
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 112.05 93.85 85.54 67.21 57.02 40.96 30.19 24.40%
EPS 2.86 2.75 4.67 4.45 4.38 3.73 2.27 3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.4892 0.4524 0.4317 0.3849 0.3061 0.2497 0.2217 14.08%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.88 1.17 1.43 1.89 2.98 2.22 1.25 -
P/RPS 0.20 0.32 0.43 0.73 0.85 0.86 0.65 -17.82%
P/EPS 8.01 11.05 7.97 11.03 11.07 9.40 8.67 -1.30%
EY 12.49 9.05 12.55 9.06 9.03 10.64 11.54 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.47 0.67 0.86 1.28 1.59 1.41 0.89 -10.08%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 23/11/07 17/11/06 22/11/05 25/11/04 06/11/03 20/11/02 -
Price 0.82 1.00 1.55 1.90 2.90 2.66 1.29 -
P/RPS 0.19 0.28 0.47 0.74 0.83 1.03 0.67 -18.92%
P/EPS 7.46 9.44 8.64 11.09 10.77 11.26 8.95 -2.98%
EY 13.40 10.59 11.58 9.02 9.28 8.88 11.18 3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.88 -
P/NAPS 0.44 0.57 0.93 1.28 1.54 1.68 0.92 -11.55%

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