[TGUAN] QoQ 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- -60.66%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 137,515 126,584 115,465 123,563 124,333 113,271 108,347 17.20%
PBT 5,390 3,734 3,638 6,377 7,455 7,331 5,740 -4.10%
Tax -82 -1,247 -306 -3,686 -615 -561 -470 -68.74%
NP 5,308 2,487 3,332 2,691 6,840 6,770 5,270 0.47%
-
NP to SH 5,318 2,487 3,332 2,691 6,840 6,770 5,270 0.60%
-
Tax Rate 1.52% 33.40% 8.41% 57.80% 8.25% 7.65% 8.19% -
Total Cost 132,207 124,097 112,133 120,872 117,493 106,501 103,077 18.03%
-
Net Worth 183,234 181,255 177,636 176,596 174,683 172,403 166,199 6.71%
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 183,234 181,255 177,636 176,596 174,683 172,403 166,199 6.71%
NOSH 105,306 105,381 105,110 105,117 105,230 105,124 105,189 0.07%
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 3.86% 1.96% 2.89% 2.18% 5.50% 5.98% 4.86% -
ROE 2.90% 1.37% 1.88% 1.52% 3.92% 3.93% 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 130.58 120.12 109.85 117.55 118.15 107.75 103.00 17.11%
EPS 5.05 2.36 3.17 2.56 6.50 6.44 5.01 0.53%
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 34.00 31.30 28.55 30.55 30.74 28.01 26.79 17.20%
EPS 1.31 0.61 0.82 0.67 1.69 1.67 1.30 0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4531 0.4482 0.4392 0.4366 0.4319 0.4263 0.4109 6.72%
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 0.90 1.20 1.30 1.22 1.21 1.66 1.70 -34.53%
P/EPS 23.17 61.02 45.11 55.86 22.00 27.80 34.93 -23.92%
EY 4.32 1.64 2.22 1.79 4.55 3.60 2.86 31.61%
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 0.77 0.99 1.19 1.33 1.31 1.42 1.72 -41.45%
P/EPS 19.80 50.42 41.32 60.94 23.85 23.76 35.33 -32.00%
EY 5.05 1.98 2.42 1.64 4.19 4.21 2.83 47.06%
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