[TGUAN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -13.48%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 90,625 83,229 91,098 81,268 78,633 70,702 60,655 30.72%
PBT 7,282 6,828 11,139 5,924 6,940 6,082 7,966 -5.81%
Tax -667 -765 -2,262 -361 -510 -348 -1,330 -36.90%
NP 6,615 6,063 8,877 5,563 6,430 5,734 6,636 -0.21%
-
NP to SH 6,615 6,063 8,877 5,563 6,430 5,734 6,636 -0.21%
-
Tax Rate 9.16% 11.20% 20.31% 6.09% 7.35% 5.72% 16.70% -
Total Cost 84,010 77,166 82,221 75,705 72,203 64,968 54,019 34.26%
-
Net Worth 150,388 149,469 134,257 125,400 118,343 114,679 108,370 24.43%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,339 - - - 3,244 -
Div Payout % - - 37.62% - - - 48.89% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 150,388 149,469 134,257 125,400 118,343 114,679 108,370 24.43%
NOSH 105,166 105,260 105,236 66,702 65,746 65,159 64,892 38.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.30% 7.28% 9.74% 6.85% 8.18% 8.11% 10.94% -
ROE 4.40% 4.06% 6.61% 4.44% 5.43% 5.00% 6.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 86.17 79.07 136.39 121.84 119.60 108.51 93.47 -5.28%
EPS 6.29 5.76 13.29 8.34 9.78 8.80 9.79 -25.56%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.43 1.42 2.01 1.88 1.80 1.76 1.67 -9.83%
Adjusted Per Share Value based on latest NOSH - 66,702
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.41 20.58 22.52 20.09 19.44 17.48 15.00 30.71%
EPS 1.64 1.50 2.19 1.38 1.59 1.42 1.64 0.00%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.80 -
NAPS 0.3718 0.3696 0.332 0.3101 0.2926 0.2835 0.2679 24.44%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.14 2.21 3.28 2.98 3.06 2.99 2.94 -
P/RPS 2.48 2.80 2.40 2.45 2.56 2.76 3.15 -14.74%
P/EPS 34.02 38.37 24.14 35.73 31.29 33.98 28.75 11.88%
EY 2.94 2.61 4.14 2.80 3.20 2.94 3.48 -10.64%
DY 0.00 0.00 1.52 0.00 0.00 0.00 1.70 -
P/NAPS 1.50 1.56 1.64 1.59 1.70 1.70 1.76 -10.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 27/05/04 26/02/04 -
Price 2.00 2.24 2.30 2.90 2.98 3.00 3.10 -
P/RPS 2.32 2.83 1.69 2.38 2.49 2.76 3.32 -21.27%
P/EPS 31.80 38.89 16.92 34.77 30.47 34.09 30.31 3.25%
EY 3.15 2.57 5.91 2.88 3.28 2.93 3.30 -3.05%
DY 0.00 0.00 2.17 0.00 0.00 0.00 1.61 -
P/NAPS 1.40 1.58 1.15 1.54 1.66 1.70 1.86 -17.26%

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