[TGUAN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.25%
YoY- -5.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Revenue 408,778 564,558 518,215 469,514 380,374 226,318 321,701 4.90%
PBT 18,541 3,815 16,014 26,904 26,391 24,159 30,085 -9.22%
Tax -3,380 831 -4,032 -5,332 -3,475 -2,425 -3,481 -0.58%
NP 15,161 4,646 11,982 21,572 22,916 21,734 26,604 -10.63%
-
NP to SH 15,161 4,646 12,008 21,572 22,916 21,734 26,604 -10.63%
-
Tax Rate 18.23% -21.78% 25.18% 19.82% 13.17% 10.04% 11.57% -
Total Cost 393,617 559,912 506,233 447,942 357,458 204,584 295,097 5.92%
-
Net Worth 204,037 191,355 184,094 176,785 159,660 107,773 132,854 8.95%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Div 4,206 2,102 3,155 - 5,217 3,207 3,304 4.94%
Div Payout % 27.75% 45.26% 26.28% - 22.77% 14.76% 12.42% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Net Worth 204,037 191,355 184,094 176,785 159,660 107,773 132,854 8.95%
NOSH 105,173 105,140 105,196 105,229 104,353 64,150 105,236 -0.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
NP Margin 3.71% 0.82% 2.31% 4.59% 6.02% 9.60% 8.27% -
ROE 7.43% 2.43% 6.52% 12.20% 14.35% 20.17% 20.02% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 388.67 536.96 492.61 446.18 364.51 352.79 486.71 -4.39%
EPS 14.41 4.42 11.41 20.50 21.96 33.87 40.25 -18.56%
DPS 4.00 2.00 3.00 0.00 5.00 5.00 5.00 -4.36%
NAPS 1.94 1.82 1.75 1.68 1.53 1.68 2.01 -0.70%
Adjusted Per Share Value based on latest NOSH - 105,117
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
RPS 101.20 139.76 128.29 116.23 94.17 56.03 79.64 4.90%
EPS 3.75 1.15 2.97 5.34 5.67 5.38 6.59 -10.65%
DPS 1.04 0.52 0.78 0.00 1.29 0.79 0.82 4.86%
NAPS 0.5051 0.4737 0.4557 0.4376 0.3953 0.2668 0.3289 8.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/03 31/12/04 -
Price 0.77 0.75 0.98 1.43 2.00 2.94 3.28 -
P/RPS 0.20 0.14 0.20 0.32 0.55 0.83 0.67 -21.46%
P/EPS 5.34 16.97 8.59 6.98 9.11 8.68 8.09 -7.96%
EY 18.72 5.89 11.65 14.34 10.98 11.52 12.36 8.65%
DY 5.19 2.67 3.06 0.00 2.50 1.70 1.52 27.82%
P/NAPS 0.40 0.41 0.56 0.85 1.31 1.75 1.64 -24.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 26/02/04 28/02/05 -
Price 0.81 0.69 0.82 1.56 1.80 3.10 2.30 -
P/RPS 0.21 0.13 0.17 0.35 0.49 0.88 0.47 -14.87%
P/EPS 5.62 15.61 7.18 7.61 8.20 9.15 5.67 -0.17%
EY 17.80 6.40 13.92 13.14 12.20 10.93 17.63 0.19%
DY 4.94 2.90 3.66 0.00 2.78 1.61 2.17 17.87%
P/NAPS 0.42 0.38 0.47 0.93 1.18 1.85 1.15 -18.23%

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