[TGUAN] YoY 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- -19.27%
YoY- -4.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 172,802 137,515 124,333 97,987 81,268 55,929 44,172 25.49%
PBT 3,489 5,390 7,455 5,868 5,924 5,878 3,829 -1.53%
Tax -768 -82 -615 -528 -361 -388 -480 8.14%
NP 2,721 5,308 6,840 5,340 5,563 5,490 3,349 -3.39%
-
NP to SH 2,721 5,318 6,840 5,340 5,563 5,490 3,349 -3.39%
-
Tax Rate 22.01% 1.52% 8.25% 9.00% 6.09% 6.60% 12.54% -
Total Cost 170,081 132,207 117,493 92,647 75,705 50,439 40,823 26.82%
-
Net Worth 197,508 183,234 174,683 155,574 125,400 101,334 89,868 14.01%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 197,508 183,234 174,683 155,574 125,400 101,334 89,868 14.01%
NOSH 105,057 105,306 105,230 105,118 66,702 64,135 63,790 8.66%
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 1.57% 3.86% 5.50% 5.45% 6.85% 9.82% 7.58% -
ROE 1.38% 2.90% 3.92% 3.43% 4.44% 5.42% 3.73% -
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 164.48 130.58 118.15 93.22 121.84 87.20 69.25 15.49%
EPS 2.59 5.05 6.50 5.08 8.34 8.56 5.25 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 42.73 34.00 30.74 24.23 20.09 13.83 10.92 25.50%
EPS 0.67 1.31 1.69 1.32 1.38 1.36 0.83 -3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4883 0.4531 0.4319 0.3847 0.3101 0.2506 0.2222 14.00%
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 0.54 0.90 1.21 2.03 2.45 2.55 1.81 -18.24%
P/EPS 33.98 23.17 22.00 37.20 35.73 25.93 23.81 6.10%
EY 2.94 4.32 4.55 2.69 2.80 3.86 4.20 -5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 0.50 0.77 1.31 2.04 2.38 3.05 1.86 -19.64%
P/EPS 31.66 19.80 23.85 37.40 34.77 31.07 24.57 4.31%
EY 3.16 5.05 4.19 2.67 2.88 3.22 4.07 -4.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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