[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.55%
YoY- 4.79%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 484,098 461,860 469,514 461,268 443,236 433,388 380,374 17.49%
PBT 14,744 14,552 26,904 27,369 26,142 22,960 26,391 -32.23%
Tax -3,106 -1,224 -5,332 -2,194 -2,062 -1,880 -3,475 -7.22%
NP 11,638 13,328 21,572 25,174 24,080 21,080 22,916 -36.42%
-
NP to SH 11,638 13,328 21,572 25,174 24,080 21,080 22,916 -36.42%
-
Tax Rate 21.07% 8.41% 19.82% 8.02% 7.89% 8.19% 13.17% -
Total Cost 472,460 448,532 447,942 436,093 419,156 412,308 357,458 20.49%
-
Net Worth 180,988 177,636 176,785 174,609 172,601 166,199 159,660 8.74%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 5,217 -
Div Payout % - - - - - - 22.77% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 180,988 177,636 176,785 174,609 172,601 166,199 159,660 8.74%
NOSH 105,226 105,110 105,229 105,186 105,244 105,189 104,353 0.55%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.40% 2.89% 4.59% 5.46% 5.43% 4.86% 6.02% -
ROE 6.43% 7.50% 12.20% 14.42% 13.95% 12.68% 14.35% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 460.06 439.40 446.18 438.52 421.15 412.01 364.51 16.83%
EPS 11.06 12.68 20.50 23.93 22.88 20.04 21.96 -36.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.72 1.69 1.68 1.66 1.64 1.58 1.53 8.13%
Adjusted Per Share Value based on latest NOSH - 105,230
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 119.69 114.20 116.09 114.05 109.59 107.16 94.05 17.48%
EPS 2.88 3.30 5.33 6.22 5.95 5.21 5.67 -36.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
NAPS 0.4475 0.4392 0.4371 0.4317 0.4268 0.4109 0.3948 8.73%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.44 1.43 1.43 1.43 1.79 1.75 2.00 -
P/RPS 0.31 0.33 0.32 0.33 0.43 0.42 0.55 -31.83%
P/EPS 13.02 11.28 6.98 5.97 7.82 8.73 9.11 26.96%
EY 7.68 8.87 14.34 16.74 12.78 11.45 10.98 -21.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.84 0.85 0.85 0.86 1.09 1.11 1.31 -25.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 -
Price 1.19 1.31 1.56 1.55 1.53 1.77 1.80 -
P/RPS 0.26 0.30 0.35 0.35 0.36 0.43 0.49 -34.53%
P/EPS 10.76 10.33 7.61 6.48 6.69 8.83 8.20 19.91%
EY 9.29 9.68 13.14 15.44 14.95 11.32 12.20 -16.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.69 0.78 0.93 0.93 0.93 1.12 1.18 -30.14%

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