[TGUAN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -19.27%
YoY- -4.01%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 113,271 108,347 108,533 97,987 90,625 83,229 91,098 15.67%
PBT 7,331 5,740 6,414 5,868 7,282 6,828 11,139 -24.39%
Tax -561 -470 -1,514 -528 -667 -765 -2,262 -60.62%
NP 6,770 5,270 4,900 5,340 6,615 6,063 8,877 -16.56%
-
NP to SH 6,770 5,270 4,900 5,340 6,615 6,063 8,877 -16.56%
-
Tax Rate 7.65% 8.19% 23.60% 9.00% 9.16% 11.20% 20.31% -
Total Cost 106,501 103,077 103,633 92,647 84,010 77,166 82,221 18.88%
-
Net Worth 172,403 166,199 160,879 155,574 150,388 149,469 134,257 18.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,257 - - - 3,339 -
Div Payout % - - 107.30% - - - 37.62% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 172,403 166,199 160,879 155,574 150,388 149,469 134,257 18.19%
NOSH 105,124 105,189 105,150 105,118 105,166 105,260 105,236 -0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.98% 4.86% 4.51% 5.45% 7.30% 7.28% 9.74% -
ROE 3.93% 3.17% 3.05% 3.43% 4.40% 4.06% 6.61% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 107.75 103.00 103.22 93.22 86.17 79.07 136.39 -14.57%
EPS 6.44 5.01 4.66 5.08 6.29 5.76 13.29 -38.38%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.64 1.58 1.53 1.48 1.43 1.42 2.01 -12.71%
Adjusted Per Share Value based on latest NOSH - 105,118
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 28.01 26.79 26.84 24.23 22.41 20.58 22.52 15.70%
EPS 1.67 1.30 1.21 1.32 1.64 1.50 2.19 -16.57%
DPS 0.00 0.00 1.30 0.00 0.00 0.00 0.83 -
NAPS 0.4263 0.4109 0.3978 0.3847 0.3718 0.3696 0.332 18.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.79 1.75 2.00 1.89 2.14 2.21 3.28 -
P/RPS 1.66 1.70 1.94 2.03 2.48 2.80 2.40 -21.84%
P/EPS 27.80 34.93 42.92 37.20 34.02 38.37 24.14 9.89%
EY 3.60 2.86 2.33 2.69 2.94 2.61 4.14 -8.91%
DY 0.00 0.00 2.50 0.00 0.00 0.00 1.52 -
P/NAPS 1.09 1.11 1.31 1.28 1.50 1.56 1.64 -23.89%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 18/05/05 28/02/05 -
Price 1.53 1.77 1.80 1.90 2.00 2.24 2.30 -
P/RPS 1.42 1.72 1.74 2.04 2.32 2.83 1.69 -10.98%
P/EPS 23.76 35.33 38.63 37.40 31.80 38.89 16.92 25.47%
EY 4.21 2.83 2.59 2.67 3.15 2.57 5.91 -20.28%
DY 0.00 0.00 2.78 0.00 0.00 0.00 2.17 -
P/NAPS 0.93 1.12 1.18 1.28 1.40 1.58 1.15 -13.23%

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