[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -8.01%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 469,514 461,268 443,236 433,388 380,374 362,454 347,708 22.10%
PBT 26,904 27,369 26,142 22,960 26,391 26,637 28,220 -3.12%
Tax -5,332 -2,194 -2,062 -1,880 -3,475 -2,613 -2,864 51.16%
NP 21,572 25,174 24,080 21,080 22,916 24,024 25,356 -10.18%
-
NP to SH 21,572 25,174 24,080 21,080 22,916 24,024 25,356 -10.18%
-
Tax Rate 19.82% 8.02% 7.89% 8.19% 13.17% 9.81% 10.15% -
Total Cost 447,942 436,093 419,156 412,308 357,458 338,430 322,352 24.45%
-
Net Worth 176,785 174,609 172,601 166,199 159,660 155,672 150,452 11.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 5,217 - - -
Div Payout % - - - - 22.77% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 176,785 174,609 172,601 166,199 159,660 155,672 150,452 11.31%
NOSH 105,229 105,186 105,244 105,189 104,353 105,183 105,211 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.59% 5.46% 5.43% 4.86% 6.02% 6.63% 7.29% -
ROE 12.20% 14.42% 13.95% 12.68% 14.35% 15.43% 16.85% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 446.18 438.52 421.15 412.01 364.51 344.59 330.48 22.08%
EPS 20.50 23.93 22.88 20.04 21.96 22.84 24.10 -10.19%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.68 1.66 1.64 1.58 1.53 1.48 1.43 11.30%
Adjusted Per Share Value based on latest NOSH - 105,189
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 116.09 114.05 109.59 107.16 94.05 89.62 85.97 22.10%
EPS 5.33 6.22 5.95 5.21 5.67 5.94 6.27 -10.23%
DPS 0.00 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.4371 0.4317 0.4268 0.4109 0.3948 0.3849 0.372 11.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.43 1.43 1.79 1.75 2.00 1.89 2.14 -
P/RPS 0.32 0.33 0.43 0.42 0.55 0.55 0.65 -37.57%
P/EPS 6.98 5.97 7.82 8.73 9.11 8.27 8.88 -14.79%
EY 14.34 16.74 12.78 11.45 10.98 12.08 11.26 17.43%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.85 0.86 1.09 1.11 1.31 1.28 1.50 -31.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 -
Price 1.56 1.55 1.53 1.77 1.80 1.90 2.00 -
P/RPS 0.35 0.35 0.36 0.43 0.49 0.55 0.61 -30.88%
P/EPS 7.61 6.48 6.69 8.83 8.20 8.32 8.30 -5.60%
EY 13.14 15.44 14.95 11.32 12.20 12.02 12.05 5.92%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 1.12 1.18 1.28 1.40 -23.81%

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