[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 27.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 345,951 221,618 108,347 380,374 271,841 173,854 83,229 158.29%
PBT 20,527 13,071 5,740 26,391 19,978 14,110 6,828 108.15%
Tax -1,646 -1,031 -470 -3,475 -1,960 -1,432 -765 66.58%
NP 18,881 12,040 5,270 22,916 18,018 12,678 6,063 113.10%
-
NP to SH 18,881 12,040 5,270 22,916 18,018 12,678 6,063 113.10%
-
Tax Rate 8.02% 7.89% 8.19% 13.17% 9.81% 10.15% 11.20% -
Total Cost 327,070 209,578 103,077 357,458 253,823 161,176 77,166 161.67%
-
Net Worth 174,609 172,601 166,199 159,660 155,672 150,452 149,469 10.90%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 5,217 - - - -
Div Payout % - - - 22.77% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 174,609 172,601 166,199 159,660 155,672 150,452 149,469 10.90%
NOSH 105,186 105,244 105,189 104,353 105,183 105,211 105,260 -0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.46% 5.43% 4.86% 6.02% 6.63% 7.29% 7.28% -
ROE 10.81% 6.98% 3.17% 14.35% 11.57% 8.43% 4.06% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 328.89 210.57 103.00 364.51 258.44 165.24 79.07 158.41%
EPS 17.95 11.44 5.01 21.96 17.13 12.05 5.76 113.20%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.58 1.53 1.48 1.43 1.42 10.96%
Adjusted Per Share Value based on latest NOSH - 105,150
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 85.54 54.80 26.79 94.05 67.21 42.99 20.58 158.28%
EPS 4.67 2.98 1.30 5.67 4.45 3.13 1.50 113.06%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.4317 0.4268 0.4109 0.3948 0.3849 0.372 0.3696 10.89%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.43 1.79 1.75 2.00 1.89 2.14 2.21 -
P/RPS 0.43 0.85 1.70 0.55 0.73 1.30 2.80 -71.28%
P/EPS 7.97 15.65 34.93 9.11 11.03 17.76 38.37 -64.89%
EY 12.55 6.39 2.86 10.98 9.06 5.63 2.61 184.61%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.86 1.09 1.11 1.31 1.28 1.50 1.56 -32.74%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 18/05/05 -
Price 1.55 1.53 1.77 1.80 1.90 2.00 2.24 -
P/RPS 0.47 0.73 1.72 0.49 0.74 1.21 2.83 -69.75%
P/EPS 8.64 13.37 35.33 8.20 11.09 16.60 38.89 -63.28%
EY 11.58 7.48 2.83 12.20 9.02 6.03 2.57 172.55%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.12 1.18 1.28 1.40 1.58 -29.74%

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