[TGUAN] QoQ Cumulative 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- -77.0%
YoY- -13.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 469,514 345,951 221,618 108,347 380,374 271,841 173,854 93.57%
PBT 26,904 20,527 13,071 5,740 26,391 19,978 14,110 53.58%
Tax -5,332 -1,646 -1,031 -470 -3,475 -1,960 -1,432 139.65%
NP 21,572 18,881 12,040 5,270 22,916 18,018 12,678 42.38%
-
NP to SH 21,572 18,881 12,040 5,270 22,916 18,018 12,678 42.38%
-
Tax Rate 19.82% 8.02% 7.89% 8.19% 13.17% 9.81% 10.15% -
Total Cost 447,942 327,070 209,578 103,077 357,458 253,823 161,176 97.30%
-
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% 10.81% 6.98% 3.17% 14.35% 11.57% 8.43% -
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 446.18 328.89 210.57 103.00 364.51 258.44 165.24 93.55%
EPS 20.50 17.95 11.44 5.01 21.96 17.13 12.05 42.37%
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 85.54 54.80 26.79 94.05 67.21 42.99 93.56%
EPS 5.33 4.67 2.98 1.30 5.67 4.45 3.13 42.46%
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 0.43 0.85 1.70 0.55 0.73 1.30 -60.62%
P/EPS 6.98 7.97 15.65 34.93 9.11 11.03 17.76 -46.25%
EY 14.34 12.55 6.39 2.86 10.98 9.06 5.63 86.18%
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 0.47 0.73 1.72 0.49 0.74 1.21 -56.16%
P/EPS 7.61 8.64 13.37 35.33 8.20 11.09 16.60 -40.46%
EY 13.14 11.58 7.48 2.83 12.20 9.02 6.03 67.84%
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