[TGUAN] YoY TTM 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- -0.82%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 591,816 503,127 454,484 362,939 291,258 220,692 159,728 24.36%
PBT 17,168 19,139 26,940 31,117 26,912 18,066 12,073 6.03%
Tax -4,746 -5,321 -3,160 -4,222 -2,549 -1,393 -1,663 19.07%
NP 12,422 13,818 23,780 26,895 24,363 16,673 10,410 2.98%
-
NP to SH 12,438 13,827 23,780 26,895 24,363 16,673 10,410 3.00%
-
Tax Rate 27.64% 27.80% 11.73% 13.57% 9.47% 7.71% 13.77% -
Total Cost 579,394 489,309 430,704 336,044 266,895 204,019 149,318 25.32%
-
Net Worth 197,508 183,234 174,683 155,574 66,702 101,334 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 3,156 3,153 5,257 3,339 3,244 - 1,381 14.75%
Div Payout % 25.38% 22.81% 22.11% 12.42% 13.32% - 13.27% -
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 66,702 101,334 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 2.10% 2.75% 5.23% 7.41% 8.36% 7.55% 6.52% -
ROE 6.30% 7.55% 13.61% 17.29% 36.52% 16.45% 11.58% -
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 563.32 477.77 431.89 345.27 436.65 344.10 250.39 14.45%
EPS 11.84 13.13 22.60 25.59 36.52 26.00 16.32 -5.20%
DPS 3.00 3.00 5.00 5.00 4.86 0.00 2.17 5.54%
NAPS 1.88 1.74 1.66 1.48 1.00 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 146.33 124.40 112.37 89.74 72.01 54.57 39.49 24.37%
EPS 3.08 3.42 5.88 6.65 6.02 4.12 2.57 3.06%
DPS 0.78 0.78 1.30 0.83 0.80 0.00 0.34 14.82%
NAPS 0.4883 0.4531 0.4319 0.3847 0.1649 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 0.16 0.24 0.33 0.55 0.68 0.65 0.50 -17.28%
P/EPS 7.43 8.91 6.33 7.39 8.16 8.54 7.66 -0.50%
EY 13.45 11.22 15.80 13.54 12.26 11.71 13.06 0.49%
DY 3.41 2.56 3.50 2.65 1.63 0.00 1.73 11.96%
P/NAPS 0.47 0.67 0.86 1.28 2.98 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 0.15 0.21 0.36 0.55 0.66 0.77 0.52 -18.69%
P/EPS 6.93 7.62 6.86 7.43 7.94 10.23 7.90 -2.15%
EY 14.44 13.13 14.58 13.47 12.59 9.77 12.65 2.22%
DY 3.66 3.00 3.23 2.63 1.68 0.00 1.68 13.84%
P/NAPS 0.44 0.57 0.93 1.28 2.90 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