[TGUAN] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 43.95%
YoY- 102.18%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 518,215 469,514 380,374 226,318 177,137 140,157 133,326 21.39%
PBT 16,014 26,904 26,391 24,159 12,172 8,733 14,631 1.29%
Tax -4,032 -5,332 -3,475 -2,425 -1,422 -930 -2,340 8.07%
NP 11,982 21,572 22,916 21,734 10,750 7,803 12,291 -0.36%
-
NP to SH 12,008 21,572 22,916 21,734 10,750 7,803 12,291 -0.33%
-
Tax Rate 25.18% 19.82% 13.17% 10.04% 11.68% 10.65% 15.99% -
Total Cost 506,233 447,942 357,458 204,584 166,387 132,354 121,035 22.67%
-
Net Worth 184,094 176,785 159,660 107,773 85,980 82,180 73,273 14.06%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,155 - 5,217 3,207 - 1,380 1,358 12.79%
Div Payout % 26.28% - 22.77% 14.76% - 17.69% 11.05% -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 184,094 176,785 159,660 107,773 85,980 82,180 73,273 14.06%
NOSH 105,196 105,229 104,353 64,150 63,689 27,611 27,168 21.32%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.31% 4.59% 6.02% 9.60% 6.07% 5.57% 9.22% -
ROE 6.52% 12.20% 14.35% 20.17% 12.50% 9.50% 16.77% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 492.61 446.18 364.51 352.79 278.13 507.60 490.74 0.05%
EPS 11.41 20.50 21.96 33.87 16.88 28.26 45.24 -17.85%
DPS 3.00 0.00 5.00 5.00 0.00 5.00 5.00 -7.03%
NAPS 1.75 1.68 1.53 1.68 1.35 2.9763 2.697 -5.98%
Adjusted Per Share Value based on latest NOSH - 64,892
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 128.29 116.23 94.17 56.03 43.85 34.70 33.01 21.39%
EPS 2.97 5.34 5.67 5.38 2.66 1.93 3.04 -0.33%
DPS 0.78 0.00 1.29 0.79 0.00 0.34 0.34 12.58%
NAPS 0.4557 0.4376 0.3953 0.2668 0.2129 0.2034 0.1814 14.05%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 1.43 2.00 2.94 1.26 1.34 1.07 -
P/RPS 0.20 0.32 0.55 0.83 0.45 0.26 0.22 -1.35%
P/EPS 8.59 6.98 9.11 8.68 7.46 4.74 2.37 20.18%
EY 11.65 14.34 10.98 11.52 13.40 21.09 42.28 -16.81%
DY 3.06 0.00 2.50 1.70 0.00 3.73 4.67 -5.85%
P/NAPS 0.56 0.85 1.31 1.75 0.93 0.45 0.40 4.92%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/02/08 28/02/07 28/02/06 26/02/04 27/02/03 19/02/02 21/02/01 -
Price 0.82 1.56 1.80 3.10 1.28 1.39 1.16 -
P/RPS 0.17 0.35 0.49 0.88 0.46 0.27 0.24 -4.80%
P/EPS 7.18 7.61 8.20 9.15 7.58 4.92 2.56 15.86%
EY 13.92 13.14 12.20 10.93 13.19 20.33 39.00 -13.68%
DY 3.66 0.00 2.78 1.61 0.00 3.60 4.31 -2.30%
P/NAPS 0.47 0.93 1.18 1.85 0.95 0.47 0.43 1.27%

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