[TGUAN] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.09%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 405,492 334,228 244,748 190,931 146,848 133,351 115,750 23.22%
PBT 25,304 30,831 27,245 11,799 8,836 14,073 14,955 9.15%
Tax -3,179 -3,898 -2,565 -1,273 -1,344 -2,363 -643 30.50%
NP 22,125 26,933 24,680 10,526 7,492 11,710 14,312 7.52%
-
NP to SH 22,125 26,933 24,680 10,526 7,492 11,710 14,312 7.52%
-
Tax Rate 12.56% 12.64% 9.41% 10.79% 15.21% 16.79% 4.30% -
Total Cost 383,367 307,295 220,068 180,405 139,356 121,641 101,438 24.79%
-
Net Worth 166,199 149,469 65,159 88,648 83,927 77,125 65,702 16.71%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 5,257 3,339 3,244 - 1,381 1,350 - -
Div Payout % 23.76% 12.40% 13.15% - 18.44% 11.53% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 166,199 149,469 65,159 88,648 83,927 77,125 65,702 16.71%
NOSH 105,189 105,260 65,159 63,775 27,975 27,516 27,004 25.42%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.46% 8.06% 10.08% 5.51% 5.10% 8.78% 12.36% -
ROE 13.31% 18.02% 37.88% 11.87% 8.93% 15.18% 21.78% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 385.49 317.52 375.62 299.38 524.91 484.62 428.63 -1.75%
EPS 21.03 25.59 37.88 16.50 26.78 42.56 53.00 -14.27%
DPS 5.00 3.17 4.98 0.00 5.00 5.00 0.00 -
NAPS 1.58 1.42 1.00 1.39 3.00 2.8029 2.433 -6.93%
Adjusted Per Share Value based on latest NOSH - 63,775
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 100.26 82.64 60.51 47.21 36.31 32.97 28.62 23.22%
EPS 5.47 6.66 6.10 2.60 1.85 2.90 3.54 7.51%
DPS 1.30 0.83 0.80 0.00 0.34 0.33 0.00 -
NAPS 0.4109 0.3696 0.1611 0.2192 0.2075 0.1907 0.1625 16.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.75 2.21 2.99 1.38 1.63 1.04 1.77 -
P/RPS 0.45 0.70 0.80 0.46 0.31 0.21 0.41 1.56%
P/EPS 8.32 8.64 7.89 8.36 6.09 2.44 3.34 16.42%
EY 12.02 11.58 12.67 11.96 16.43 40.92 29.94 -14.10%
DY 2.86 1.44 1.67 0.00 3.07 4.81 0.00 -
P/NAPS 1.11 1.56 2.99 0.99 0.54 0.37 0.73 7.23%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 18/05/05 27/05/04 30/05/03 31/05/02 24/05/01 - -
Price 1.77 2.24 3.00 1.37 1.40 1.00 0.00 -
P/RPS 0.46 0.71 0.80 0.46 0.27 0.21 0.00 -
P/EPS 8.42 8.75 7.92 8.30 5.23 2.35 0.00 -
EY 11.88 11.42 12.63 12.05 19.13 42.56 0.00 -
DY 2.82 1.42 1.66 0.00 3.57 5.00 0.00 -
P/NAPS 1.12 1.58 3.00 0.99 0.47 0.36 0.00 -

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