[TGUAN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.35%
YoY- 102.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 518,215 469,514 380,374 226,319 177,137 140,680 133,326 21.39%
PBT 16,014 26,903 26,392 24,159 12,173 8,726 14,631 1.29%
Tax -4,032 -5,332 -3,474 -2,425 -1,422 -1,311 -2,341 8.07%
NP 11,982 21,571 22,918 21,734 10,751 7,415 12,290 -0.36%
-
NP to SH 12,008 21,570 22,918 21,734 10,751 7,415 12,290 -0.33%
-
Tax Rate 25.18% 19.82% 13.16% 10.04% 11.68% 15.02% 16.00% -
Total Cost 506,233 447,943 357,456 204,585 166,386 133,265 121,036 22.67%
-
Net Worth 105,232 176,596 160,879 108,370 63,741 55,264 73,991 5.15%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,156 3,153 5,257 3,244 - 1,381 1,350 12.89%
Div Payout % 26.29% 14.62% 22.94% 14.93% - 18.63% 10.99% -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 105,232 176,596 160,879 108,370 63,741 55,264 73,991 5.15%
NOSH 105,232 105,117 105,150 64,892 63,741 27,632 27,434 21.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.31% 4.59% 6.03% 9.60% 6.07% 5.27% 9.22% -
ROE 11.41% 12.21% 14.25% 20.06% 16.87% 13.42% 16.61% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 492.45 446.66 361.74 348.76 277.90 509.12 485.98 0.18%
EPS 11.41 20.52 21.80 33.49 16.87 26.83 44.80 -17.74%
DPS 3.00 3.00 5.00 5.00 0.00 5.00 5.00 -7.03%
NAPS 1.00 1.68 1.53 1.67 1.00 2.00 2.697 -13.21%
Adjusted Per Share Value based on latest NOSH - 64,892
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 128.13 116.09 94.05 55.96 43.80 34.78 32.97 21.39%
EPS 2.97 5.33 5.67 5.37 2.66 1.83 3.04 -0.33%
DPS 0.78 0.78 1.30 0.80 0.00 0.34 0.33 13.07%
NAPS 0.2602 0.4366 0.3978 0.2679 0.1576 0.1366 0.1829 5.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 1.43 2.00 2.94 1.26 1.34 1.07 -
P/RPS 0.20 0.32 0.55 0.84 0.45 0.26 0.22 -1.35%
P/EPS 8.59 6.97 9.18 8.78 7.47 4.99 2.39 20.04%
EY 11.64 14.35 10.90 11.39 13.39 20.03 41.87 -16.70%
DY 3.06 2.10 2.50 1.70 0.00 3.73 4.67 -5.85%
P/NAPS 0.98 0.85 1.31 1.76 1.26 0.67 0.40 13.65%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/02/08 28/02/07 28/02/06 26/02/04 27/02/03 19/02/02 21/02/01 -
Price 0.82 1.56 1.80 3.10 1.28 1.39 1.16 -
P/RPS 0.17 0.35 0.50 0.89 0.46 0.27 0.24 -4.80%
P/EPS 7.19 7.60 8.26 9.26 7.59 5.18 2.59 15.69%
EY 13.92 13.15 12.11 10.80 13.18 19.31 38.62 -13.56%
DY 3.66 1.92 2.78 1.61 0.00 3.60 4.31 -2.30%
P/NAPS 0.82 0.93 1.18 1.86 1.28 0.70 0.43 9.65%

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