[TGUAN] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 27.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Revenue 564,558 518,215 469,514 380,374 226,318 321,701 177,137 21.28%
PBT 3,815 16,014 26,904 26,391 24,159 30,085 12,172 -17.56%
Tax 831 -4,032 -5,332 -3,475 -2,425 -3,481 -1,422 -
NP 4,646 11,982 21,572 22,916 21,734 26,604 10,750 -13.03%
-
NP to SH 4,646 12,008 21,572 22,916 21,734 26,604 10,750 -13.03%
-
Tax Rate -21.78% 25.18% 19.82% 13.17% 10.04% 11.57% 11.68% -
Total Cost 559,912 506,233 447,942 357,458 204,584 295,097 166,387 22.39%
-
Net Worth 191,355 184,094 176,785 159,660 107,773 132,854 85,980 14.24%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Div 2,102 3,155 - 5,217 3,207 3,304 - -
Div Payout % 45.26% 26.28% - 22.77% 14.76% 12.42% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Net Worth 191,355 184,094 176,785 159,660 107,773 132,854 85,980 14.24%
NOSH 105,140 105,196 105,229 104,353 64,150 105,236 63,689 8.70%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
NP Margin 0.82% 2.31% 4.59% 6.02% 9.60% 8.27% 6.07% -
ROE 2.43% 6.52% 12.20% 14.35% 20.17% 20.02% 12.50% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 536.96 492.61 446.18 364.51 352.79 486.71 278.13 11.57%
EPS 4.42 11.41 20.50 21.96 33.87 40.25 16.88 -19.99%
DPS 2.00 3.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.82 1.75 1.68 1.53 1.68 2.01 1.35 5.10%
Adjusted Per Share Value based on latest NOSH - 105,150
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
RPS 139.59 128.13 116.09 94.05 55.96 79.54 43.80 21.28%
EPS 1.15 2.97 5.33 5.67 5.37 6.58 2.66 -13.03%
DPS 0.52 0.78 0.00 1.29 0.79 0.82 0.00 -
NAPS 0.4731 0.4552 0.4371 0.3948 0.2665 0.3285 0.2126 14.24%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 31/12/02 -
Price 0.75 0.98 1.43 2.00 2.94 3.28 1.26 -
P/RPS 0.14 0.20 0.32 0.55 0.83 0.67 0.45 -17.66%
P/EPS 16.97 8.59 6.98 9.11 8.68 8.09 7.46 14.66%
EY 5.89 11.65 14.34 10.98 11.52 12.36 13.40 -12.79%
DY 2.67 3.06 0.00 2.50 1.70 1.52 0.00 -
P/NAPS 0.41 0.56 0.85 1.31 1.75 1.64 0.93 -12.74%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 26/02/04 28/02/05 27/02/03 -
Price 0.69 0.82 1.56 1.80 3.10 2.30 1.28 -
P/RPS 0.13 0.17 0.35 0.49 0.88 0.47 0.46 -18.97%
P/EPS 15.61 7.18 7.61 8.20 9.15 5.67 7.58 12.78%
EY 6.40 13.92 13.14 12.20 10.93 17.63 13.19 -11.34%
DY 2.90 3.66 0.00 2.78 1.61 2.17 0.00 -
P/NAPS 0.38 0.47 0.93 1.18 1.85 1.15 0.95 -14.15%

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