[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 14.25%
YoY- -5.86%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 379,564 242,049 115,465 469,514 345,951 221,618 108,347 130.48%
PBT 12,762 7,372 3,638 26,904 20,527 13,071 5,740 70.26%
Tax -1,635 -1,553 -306 -5,332 -1,646 -1,031 -470 129.41%
NP 11,127 5,819 3,332 21,572 18,881 12,040 5,270 64.50%
-
NP to SH 11,137 5,819 3,332 21,572 18,881 12,040 5,270 64.60%
-
Tax Rate 12.81% 21.07% 8.41% 19.82% 8.02% 7.89% 8.19% -
Total Cost 368,437 236,230 112,133 447,942 327,070 209,578 103,077 133.59%
-
Net Worth 182,987 180,988 177,636 176,785 174,609 172,601 166,199 6.61%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,987 180,988 177,636 176,785 174,609 172,601 166,199 6.61%
NOSH 105,165 105,226 105,110 105,229 105,186 105,244 105,189 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.93% 2.40% 2.89% 4.59% 5.46% 5.43% 4.86% -
ROE 6.09% 3.22% 1.88% 12.20% 10.81% 6.98% 3.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 360.92 230.03 109.85 446.18 328.89 210.57 103.00 130.52%
EPS 10.59 5.53 3.17 20.50 17.95 11.44 5.01 64.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.72 1.69 1.68 1.66 1.64 1.58 6.63%
Adjusted Per Share Value based on latest NOSH - 105,117
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 93.85 59.85 28.55 116.09 85.54 54.80 26.79 130.48%
EPS 2.75 1.44 0.82 5.33 4.67 2.98 1.30 64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4524 0.4475 0.4392 0.4371 0.4317 0.4268 0.4109 6.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.17 1.44 1.43 1.43 1.43 1.79 1.75 -
P/RPS 0.32 0.63 1.30 0.32 0.43 0.85 1.70 -67.12%
P/EPS 11.05 26.04 45.11 6.98 7.97 15.65 34.93 -53.53%
EY 9.05 3.84 2.22 14.34 12.55 6.39 2.86 115.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.84 0.85 0.85 0.86 1.09 1.11 -28.55%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 23/11/07 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 -
Price 1.00 1.19 1.31 1.56 1.55 1.53 1.77 -
P/RPS 0.28 0.52 1.19 0.35 0.47 0.73 1.72 -70.15%
P/EPS 9.44 21.52 41.32 7.61 8.64 13.37 35.33 -58.48%
EY 10.59 4.65 2.42 13.14 11.58 7.48 2.83 140.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.69 0.78 0.93 0.93 0.93 1.12 -36.23%

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