[TGUAN] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.73%
YoY- -11.58%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 489,945 476,632 469,514 454,484 428,138 405,492 380,374 18.43%
PBT 21,204 24,801 26,903 26,940 25,353 25,304 26,392 -13.61%
Tax -5,854 -5,168 -5,332 -3,160 -3,073 -3,179 -3,474 41.74%
NP 15,350 19,633 21,571 23,780 22,280 22,125 22,918 -23.50%
-
NP to SH 15,349 19,632 21,570 23,780 22,280 22,125 22,918 -23.50%
-
Tax Rate 27.61% 20.84% 19.82% 11.73% 12.12% 12.56% 13.16% -
Total Cost 474,595 456,999 447,943 430,704 405,858 383,367 357,456 20.86%
-
Net Worth 181,255 177,636 176,596 174,683 172,403 166,199 160,879 8.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,153 3,153 3,153 5,257 5,257 5,257 5,257 -28.94%
Div Payout % 20.55% 16.06% 14.62% 22.11% 23.60% 23.76% 22.94% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 181,255 177,636 176,596 174,683 172,403 166,199 160,879 8.29%
NOSH 105,381 105,110 105,117 105,230 105,124 105,189 105,150 0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.13% 4.12% 4.59% 5.23% 5.20% 5.46% 6.03% -
ROE 8.47% 11.05% 12.21% 13.61% 12.92% 13.31% 14.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 464.93 453.46 446.66 431.89 407.27 385.49 361.74 18.26%
EPS 14.57 18.68 20.52 22.60 21.19 21.03 21.80 -23.61%
DPS 3.00 3.00 3.00 5.00 5.00 5.00 5.00 -28.92%
NAPS 1.72 1.69 1.68 1.66 1.64 1.58 1.53 8.13%
Adjusted Per Share Value based on latest NOSH - 105,230
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 121.14 117.85 116.09 112.37 105.86 100.26 94.05 18.43%
EPS 3.80 4.85 5.33 5.88 5.51 5.47 5.67 -23.47%
DPS 0.78 0.78 0.78 1.30 1.30 1.30 1.30 -28.92%
NAPS 0.4482 0.4392 0.4366 0.4319 0.4263 0.4109 0.3978 8.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.44 1.43 1.43 1.43 1.79 1.75 2.00 -
P/RPS 0.31 0.32 0.32 0.33 0.44 0.45 0.55 -31.83%
P/EPS 9.89 7.66 6.97 6.33 8.45 8.32 9.18 5.10%
EY 10.11 13.06 14.35 15.80 11.84 12.02 10.90 -4.90%
DY 2.08 2.10 2.10 3.50 2.79 2.86 2.50 -11.56%
P/NAPS 0.84 0.85 0.85 0.86 1.09 1.11 1.31 -25.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 -
Price 1.19 1.31 1.56 1.55 1.53 1.77 1.80 -
P/RPS 0.26 0.29 0.35 0.36 0.38 0.46 0.50 -35.41%
P/EPS 8.17 7.01 7.60 6.86 7.22 8.42 8.26 -0.72%
EY 12.24 14.26 13.15 14.58 13.85 11.88 12.11 0.71%
DY 2.52 2.29 1.92 3.23 3.27 2.82 2.78 -6.35%
P/NAPS 0.69 0.78 0.93 0.93 0.93 1.12 1.18 -30.14%

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