[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 128.46%
YoY- -5.03%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 115,465 469,514 345,951 221,618 108,347 380,374 271,841 -43.52%
PBT 3,638 26,904 20,527 13,071 5,740 26,391 19,978 -67.90%
Tax -306 -5,332 -1,646 -1,031 -470 -3,475 -1,960 -71.03%
NP 3,332 21,572 18,881 12,040 5,270 22,916 18,018 -67.57%
-
NP to SH 3,332 21,572 18,881 12,040 5,270 22,916 18,018 -67.57%
-
Tax Rate 8.41% 19.82% 8.02% 7.89% 8.19% 13.17% 9.81% -
Total Cost 112,133 447,942 327,070 209,578 103,077 357,458 253,823 -42.02%
-
Net Worth 177,636 176,785 174,609 172,601 166,199 159,660 155,672 9.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - 5,217 - -
Div Payout % - - - - - 22.77% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 177,636 176,785 174,609 172,601 166,199 159,660 155,672 9.20%
NOSH 105,110 105,229 105,186 105,244 105,189 104,353 105,183 -0.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.89% 4.59% 5.46% 5.43% 4.86% 6.02% 6.63% -
ROE 1.88% 12.20% 10.81% 6.98% 3.17% 14.35% 11.57% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 109.85 446.18 328.89 210.57 103.00 364.51 258.44 -43.49%
EPS 3.17 20.50 17.95 11.44 5.01 21.96 17.13 -67.55%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.69 1.68 1.66 1.64 1.58 1.53 1.48 9.25%
Adjusted Per Share Value based on latest NOSH - 105,124
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.55 116.09 85.54 54.80 26.79 94.05 67.21 -43.52%
EPS 0.82 5.33 4.67 2.98 1.30 5.67 4.45 -67.65%
DPS 0.00 0.00 0.00 0.00 0.00 1.29 0.00 -
NAPS 0.4392 0.4371 0.4317 0.4268 0.4109 0.3948 0.3849 9.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.43 1.43 1.43 1.79 1.75 2.00 1.89 -
P/RPS 1.30 0.32 0.43 0.85 1.70 0.55 0.73 46.97%
P/EPS 45.11 6.98 7.97 15.65 34.93 9.11 11.03 155.95%
EY 2.22 14.34 12.55 6.39 2.86 10.98 9.06 -60.87%
DY 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 0.85 0.85 0.86 1.09 1.11 1.31 1.28 -23.90%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 -
Price 1.31 1.56 1.55 1.53 1.77 1.80 1.90 -
P/RPS 1.19 0.35 0.47 0.73 1.72 0.49 0.74 37.29%
P/EPS 41.32 7.61 8.64 13.37 35.33 8.20 11.09 140.52%
EY 2.42 13.14 11.58 7.48 2.83 12.20 9.02 -58.43%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.78 0.93 0.93 0.93 1.12 1.18 1.28 -28.14%

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