[TGUAN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -31.7%
YoY- 5.74%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 108,533 97,987 90,625 83,229 91,098 81,268 78,633 23.89%
PBT 6,414 5,868 7,282 6,828 11,139 5,924 6,940 -5.10%
Tax -1,514 -528 -667 -765 -2,262 -361 -510 106.14%
NP 4,900 5,340 6,615 6,063 8,877 5,563 6,430 -16.52%
-
NP to SH 4,900 5,340 6,615 6,063 8,877 5,563 6,430 -16.52%
-
Tax Rate 23.60% 9.00% 9.16% 11.20% 20.31% 6.09% 7.35% -
Total Cost 103,633 92,647 84,010 77,166 82,221 75,705 72,203 27.15%
-
Net Worth 160,879 155,574 150,388 149,469 134,257 125,400 118,343 22.64%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,257 - - - 3,339 - - -
Div Payout % 107.30% - - - 37.62% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 160,879 155,574 150,388 149,469 134,257 125,400 118,343 22.64%
NOSH 105,150 105,118 105,166 105,260 105,236 66,702 65,746 36.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.51% 5.45% 7.30% 7.28% 9.74% 6.85% 8.18% -
ROE 3.05% 3.43% 4.40% 4.06% 6.61% 4.44% 5.43% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 103.22 93.22 86.17 79.07 136.39 121.84 119.60 -9.32%
EPS 4.66 5.08 6.29 5.76 13.29 8.34 9.78 -38.91%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.53 1.48 1.43 1.42 2.01 1.88 1.80 -10.24%
Adjusted Per Share Value based on latest NOSH - 105,260
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.84 24.23 22.41 20.58 22.52 20.09 19.44 23.91%
EPS 1.21 1.32 1.64 1.50 2.19 1.38 1.59 -16.60%
DPS 1.30 0.00 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.3978 0.3847 0.3718 0.3696 0.332 0.3101 0.2926 22.65%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.00 1.89 2.14 2.21 3.28 2.98 3.06 -
P/RPS 1.94 2.03 2.48 2.80 2.40 2.45 2.56 -16.83%
P/EPS 42.92 37.20 34.02 38.37 24.14 35.73 31.29 23.38%
EY 2.33 2.69 2.94 2.61 4.14 2.80 3.20 -19.01%
DY 2.50 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 1.31 1.28 1.50 1.56 1.64 1.59 1.70 -15.90%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 22/11/05 25/08/05 18/05/05 28/02/05 25/11/04 19/08/04 -
Price 1.80 1.90 2.00 2.24 2.30 2.90 2.98 -
P/RPS 1.74 2.04 2.32 2.83 1.69 2.38 2.49 -21.20%
P/EPS 38.63 37.40 31.80 38.89 16.92 34.77 30.47 17.08%
EY 2.59 2.67 3.15 2.57 5.91 2.88 3.28 -14.53%
DY 2.78 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 1.18 1.28 1.40 1.58 1.15 1.54 1.66 -20.30%

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