[TGUAN] YoY 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- -8.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Revenue 111,419 138,651 123,563 108,533 60,655 91,098 55,028 12.46%
PBT -10,126 3,252 6,377 6,414 7,966 11,139 1,873 -
Tax 3,059 -2,397 -3,686 -1,514 -1,330 -2,262 -298 -
NP -7,067 855 2,691 4,900 6,636 8,877 1,575 -
-
NP to SH -7,067 871 2,691 4,900 6,636 8,877 1,575 -
-
Tax Rate - 73.71% 57.80% 23.60% 16.70% 20.31% 15.91% -
Total Cost 118,486 137,796 120,872 103,633 54,019 82,221 53,453 14.17%
-
Net Worth 191,397 105,232 176,596 160,879 108,370 134,257 63,741 20.09%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Div 2,103 3,156 - 5,257 3,244 3,339 - -
Div Payout % 0.00% 362.46% - 107.30% 48.89% 37.62% - -
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 191,397 105,232 176,596 160,879 108,370 134,257 63,741 20.09%
NOSH 105,163 105,232 105,117 105,150 64,892 105,236 63,741 8.69%
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 -6.34% 0.62% 2.18% 4.51% 10.94% 9.74% 2.86% -
ROE -3.69% 0.83% 1.52% 3.05% 6.12% 6.61% 2.47% -
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 105.95 131.76 117.55 103.22 93.47 136.39 86.33 3.46%
EPS -6.72 0.83 2.56 4.66 9.79 13.29 2.47 -
DPS 2.00 3.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.82 1.00 1.68 1.53 1.67 2.01 1.00 10.48%
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 27.55 34.28 30.55 26.84 15.00 22.52 13.61 12.45%
EPS -1.75 0.22 0.67 1.21 1.64 2.19 0.39 -
DPS 0.52 0.78 0.00 1.30 0.80 0.83 0.00 -
NAPS 0.4732 0.2602 0.4366 0.3978 0.2679 0.332 0.1576 20.09%
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 0.71 0.74 1.22 1.94 3.15 2.40 1.46 -11.31%
P/EPS -11.16 118.40 55.86 42.92 28.75 24.14 50.99 -
EY -8.96 0.84 1.79 2.33 3.48 4.14 1.96 -
DY 2.67 3.06 0.00 2.50 1.70 1.52 0.00 -
P/NAPS 0.41 0.98 0.85 1.31 1.76 1.64 1.26 -17.05%
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 0.65 0.62 1.33 1.74 3.32 1.69 1.48 -12.80%
P/EPS -10.27 99.07 60.94 38.63 30.31 16.92 51.80 -
EY -9.74 1.01 1.64 2.59 3.30 5.91 1.93 -
DY 2.90 3.66 0.00 2.78 1.61 2.17 0.00 -
P/NAPS 0.38 0.82 0.93 1.18 1.86 1.15 1.28 -18.30%

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