[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -2.84%
YoY- 17.42%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 347,708 332,916 321,701 307,472 298,672 282,808 226,318 33.18%
PBT 28,220 27,312 30,085 25,262 26,044 24,328 24,159 10.92%
Tax -2,864 -3,060 -3,481 -1,625 -1,716 -1,392 -2,425 11.74%
NP 25,356 24,252 26,604 23,637 24,328 22,936 21,734 10.83%
-
NP to SH 25,356 24,252 26,604 23,637 24,328 22,936 21,734 10.83%
-
Tax Rate 10.15% 11.20% 11.57% 6.43% 6.59% 5.72% 10.04% -
Total Cost 322,352 308,664 295,097 283,834 274,344 259,872 204,584 35.44%
-
Net Worth 150,452 149,469 132,854 123,806 117,842 114,679 107,773 24.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,304 - - - 3,207 -
Div Payout % - - 12.42% - - - 14.76% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,452 149,469 132,854 123,806 117,842 114,679 107,773 24.93%
NOSH 105,211 105,260 105,236 65,854 65,468 65,159 64,150 39.11%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.29% 7.28% 8.27% 7.69% 8.15% 8.11% 9.60% -
ROE 16.85% 16.23% 20.02% 19.09% 20.64% 20.00% 20.17% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 330.48 316.28 486.71 466.90 456.21 434.03 352.79 -4.26%
EPS 24.10 23.04 40.25 35.89 37.16 35.20 33.87 -20.31%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.43 1.42 2.01 1.88 1.80 1.76 1.68 -10.19%
Adjusted Per Share Value based on latest NOSH - 66,702
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 85.97 82.31 79.54 76.02 73.85 69.92 55.96 33.17%
EPS 6.27 6.00 6.58 5.84 6.02 5.67 5.37 10.89%
DPS 0.00 0.00 0.82 0.00 0.00 0.00 0.79 -
NAPS 0.372 0.3696 0.3285 0.3061 0.2914 0.2835 0.2665 24.92%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.14 2.21 3.28 2.98 3.06 2.99 2.94 -
P/RPS 0.65 0.70 0.67 0.64 0.67 0.69 0.83 -15.05%
P/EPS 8.88 9.59 8.09 8.30 8.23 8.49 8.68 1.53%
EY 11.26 10.43 12.36 12.04 12.14 11.77 11.52 -1.51%
DY 0.00 0.00 1.52 0.00 0.00 0.00 1.70 -
P/NAPS 1.50 1.56 1.64 1.59 1.70 1.70 1.75 -9.77%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 27/05/04 26/02/04 -
Price 2.00 2.24 2.30 2.90 2.98 3.00 3.10 -
P/RPS 0.61 0.71 0.47 0.62 0.65 0.69 0.88 -21.69%
P/EPS 8.30 9.72 5.67 8.08 8.02 8.52 9.15 -6.29%
EY 12.05 10.29 17.63 12.38 12.47 11.73 10.93 6.72%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.61 -
P/NAPS 1.40 1.58 1.15 1.54 1.66 1.70 1.85 -16.97%

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