[TGUAN] YoY TTM 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- -14.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/03 31/12/04 31/12/02 CAGR
Revenue 564,584 518,215 469,514 380,374 226,319 321,701 177,137 21.29%
PBT 3,790 16,014 26,903 26,392 24,159 30,085 12,173 -17.65%
Tax 710 -4,032 -5,332 -3,474 -2,425 -3,481 -1,422 -
NP 4,500 11,982 21,571 22,918 21,734 26,604 10,751 -13.49%
-
NP to SH 4,500 12,008 21,570 22,918 21,734 26,604 10,751 -13.49%
-
Tax Rate -18.73% 25.18% 19.82% 13.16% 10.04% 11.57% 11.68% -
Total Cost 560,084 506,233 447,943 357,456 204,585 295,097 166,386 22.39%
-
Net Worth 191,397 105,232 176,596 160,879 108,370 211,526 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 3,153 5,257 3,244 3,339 - -
Div Payout % 46.74% 26.29% 14.62% 22.94% 14.93% 12.55% - -
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 191,397 105,232 176,596 160,879 108,370 211,526 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 0.80% 2.31% 4.59% 6.03% 9.60% 8.27% 6.07% -
ROE 2.35% 11.41% 12.21% 14.25% 20.06% 12.58% 16.87% -
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 536.86 492.45 446.66 361.74 348.76 305.69 277.90 11.58%
EPS 4.28 11.41 20.52 21.80 33.49 25.28 16.87 -20.41%
DPS 2.00 3.00 3.00 5.00 5.00 3.17 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 139.59 128.13 116.09 94.05 55.96 79.54 43.80 21.28%
EPS 1.11 2.97 5.33 5.67 5.37 6.58 2.66 -13.54%
DPS 0.52 0.78 0.78 1.30 0.80 0.83 0.00 -
NAPS 0.4732 0.2602 0.4366 0.3978 0.2679 0.523 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 0.14 0.20 0.32 0.55 0.84 1.07 0.45 -17.66%
P/EPS 17.53 8.59 6.97 9.18 8.78 12.97 7.47 15.26%
EY 5.71 11.64 14.35 10.90 11.39 7.71 13.39 -13.23%
DY 2.67 3.06 2.10 2.50 1.70 0.97 0.00 -
P/NAPS 0.41 0.98 0.85 1.31 1.76 1.63 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 0.13 0.17 0.35 0.50 0.89 0.75 0.46 -18.97%
P/EPS 16.13 7.19 7.60 8.26 9.26 9.10 7.59 13.37%
EY 6.20 13.92 13.15 12.11 10.80 10.99 13.18 -11.80%
DY 2.90 3.66 1.92 2.78 1.61 1.38 0.00 -
P/NAPS 0.38 0.82 0.93 1.18 1.86 1.14 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