[TGUAN] YoY 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- -60.66%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Revenue 109,458 111,419 138,651 123,563 108,533 60,655 91,098 3.73%
PBT 3,846 -10,126 3,252 6,377 6,414 7,966 11,139 -19.14%
Tax -745 3,059 -2,397 -3,686 -1,514 -1,330 -2,262 -19.90%
NP 3,101 -7,067 855 2,691 4,900 6,636 8,877 -18.96%
-
NP to SH 3,101 -7,067 871 2,691 4,900 6,636 8,877 -18.96%
-
Tax Rate 19.37% - 73.71% 57.80% 23.60% 16.70% 20.31% -
Total Cost 106,357 118,486 137,796 120,872 103,633 54,019 82,221 5.27%
-
Net Worth 202,878 191,397 105,232 176,596 160,879 108,370 134,257 8.60%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 CAGR
Div 4,204 2,103 3,156 - 5,257 3,244 3,339 4.71%
Div Payout % 135.59% 0.00% 362.46% - 107.30% 48.89% 37.62% -
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 202,878 191,397 105,232 176,596 160,879 108,370 134,257 8.60%
NOSH 105,118 105,163 105,232 105,117 105,150 64,892 105,236 -0.02%
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 2.83% -6.34% 0.62% 2.18% 4.51% 10.94% 9.74% -
ROE 1.53% -3.69% 0.83% 1.52% 3.05% 6.12% 6.61% -
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 104.13 105.95 131.76 117.55 103.22 93.47 136.39 -5.25%
EPS 2.95 -6.72 0.83 2.56 4.66 9.79 13.29 -25.98%
DPS 4.00 2.00 3.00 0.00 5.00 5.00 5.00 -4.36%
NAPS 1.93 1.82 1.00 1.68 1.53 1.67 2.01 -0.80%
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 27.06 27.55 34.28 30.55 26.84 15.00 22.52 3.73%
EPS 0.77 -1.75 0.22 0.67 1.21 1.64 2.19 -18.85%
DPS 1.04 0.52 0.78 0.00 1.30 0.80 0.83 4.61%
NAPS 0.5016 0.4732 0.2602 0.4366 0.3978 0.2679 0.332 8.59%
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 0.74 0.71 0.74 1.22 1.94 3.15 2.40 -20.95%
P/EPS 26.10 -11.16 118.40 55.86 42.92 28.75 24.14 1.57%
EY 3.83 -8.96 0.84 1.79 2.33 3.48 4.14 -1.54%
DY 5.19 2.67 3.06 0.00 2.50 1.70 1.52 27.82%
P/NAPS 0.40 0.41 0.98 0.85 1.31 1.76 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 0.78 0.65 0.62 1.33 1.74 3.32 1.69 -14.32%
P/EPS 27.46 -10.27 99.07 60.94 38.63 30.31 16.92 10.16%
EY 3.64 -9.74 1.01 1.64 2.59 3.30 5.91 -9.23%
DY 4.94 2.90 3.66 0.00 2.78 1.61 2.17 17.87%
P/NAPS 0.42 0.38 0.82 0.93 1.18 1.86 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