[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 12.55%
YoY- 147.48%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 362,454 347,708 332,916 321,701 307,472 298,672 282,808 17.97%
PBT 26,637 28,220 27,312 30,085 25,262 26,044 24,328 6.22%
Tax -2,613 -2,864 -3,060 -3,481 -1,625 -1,716 -1,392 52.11%
NP 24,024 25,356 24,252 26,604 23,637 24,328 22,936 3.13%
-
NP to SH 24,024 25,356 24,252 26,604 23,637 24,328 22,936 3.13%
-
Tax Rate 9.81% 10.15% 11.20% 11.57% 6.43% 6.59% 5.72% -
Total Cost 338,430 322,352 308,664 295,097 283,834 274,344 259,872 19.23%
-
Net Worth 155,672 150,452 149,469 132,854 123,806 117,842 114,679 22.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,304 - - - -
Div Payout % - - - 12.42% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 155,672 150,452 149,469 132,854 123,806 117,842 114,679 22.57%
NOSH 105,183 105,211 105,260 105,236 65,854 65,468 65,159 37.56%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.63% 7.29% 7.28% 8.27% 7.69% 8.15% 8.11% -
ROE 15.43% 16.85% 16.23% 20.02% 19.09% 20.64% 20.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 344.59 330.48 316.28 486.71 466.90 456.21 434.03 -14.24%
EPS 22.84 24.10 23.04 40.25 35.89 37.16 35.20 -25.03%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.48 1.43 1.42 2.01 1.88 1.80 1.76 -10.89%
Adjusted Per Share Value based on latest NOSH - 105,236
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.62 85.97 82.31 79.54 76.02 73.85 69.92 17.97%
EPS 5.94 6.27 6.00 6.58 5.84 6.02 5.67 3.14%
DPS 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.3849 0.372 0.3696 0.3285 0.3061 0.2914 0.2835 22.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.89 2.14 2.21 3.28 2.98 3.06 2.99 -
P/RPS 0.55 0.65 0.70 0.67 0.64 0.67 0.69 -14.01%
P/EPS 8.27 8.88 9.59 8.09 8.30 8.23 8.49 -1.73%
EY 12.08 11.26 10.43 12.36 12.04 12.14 11.77 1.74%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 1.56 1.64 1.59 1.70 1.70 -17.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 27/05/04 -
Price 1.90 2.00 2.24 2.30 2.90 2.98 3.00 -
P/RPS 0.55 0.61 0.71 0.47 0.62 0.65 0.69 -14.01%
P/EPS 8.32 8.30 9.72 5.67 8.08 8.02 8.52 -1.56%
EY 12.02 12.05 10.29 17.63 12.38 12.47 11.73 1.63%
DY 0.00 0.00 0.00 2.17 0.00 0.00 0.00 -
P/NAPS 1.28 1.40 1.58 1.15 1.54 1.66 1.70 -17.22%

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