[TGUAN] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 30.35%
YoY- 102.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 291,258 265,919 244,748 226,319 220,692 208,935 190,931 32.41%
PBT 26,912 26,866 27,245 24,159 18,066 16,017 11,799 73.01%
Tax -2,549 -2,576 -2,565 -2,425 -1,393 -1,485 -1,273 58.66%
NP 24,363 24,290 24,680 21,734 16,673 14,532 10,526 74.70%
-
NP to SH 24,363 24,290 24,680 21,734 16,673 14,532 10,526 74.70%
-
Tax Rate 9.47% 9.59% 9.41% 10.04% 7.71% 9.27% 10.79% -
Total Cost 266,895 241,629 220,068 204,585 204,019 194,403 180,405 29.74%
-
Net Worth 66,702 65,746 65,159 108,370 101,334 95,696 88,648 -17.23%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,244 3,244 3,244 3,244 - - - -
Div Payout % 13.32% 13.36% 13.15% 14.93% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 66,702 65,746 65,159 108,370 101,334 95,696 88,648 -17.23%
NOSH 66,702 65,746 65,159 64,892 64,135 63,797 63,775 3.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.36% 9.13% 10.08% 9.60% 7.55% 6.96% 5.51% -
ROE 36.52% 36.94% 37.88% 20.06% 16.45% 15.19% 11.87% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 436.65 404.46 375.62 348.76 344.10 327.49 299.38 28.52%
EPS 36.52 36.94 37.88 33.49 26.00 22.78 16.50 69.59%
DPS 4.86 4.94 4.98 5.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.67 1.58 1.50 1.39 -19.66%
Adjusted Per Share Value based on latest NOSH - 64,892
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 72.01 65.75 60.51 55.96 54.57 51.66 47.21 32.40%
EPS 6.02 6.01 6.10 5.37 4.12 3.59 2.60 74.75%
DPS 0.80 0.80 0.80 0.80 0.00 0.00 0.00 -
NAPS 0.1649 0.1626 0.1611 0.2679 0.2506 0.2366 0.2192 -17.24%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.98 3.06 2.99 2.94 2.22 1.31 1.38 -
P/RPS 0.68 0.76 0.80 0.84 0.65 0.40 0.46 29.67%
P/EPS 8.16 8.28 7.89 8.78 8.54 5.75 8.36 -1.59%
EY 12.26 12.07 12.67 11.39 11.71 17.39 11.96 1.66%
DY 1.63 1.61 1.67 1.70 0.00 0.00 0.00 -
P/NAPS 2.98 3.06 2.99 1.76 1.41 0.87 0.99 108.05%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 30/05/03 -
Price 2.90 2.98 3.00 3.10 2.66 1.47 1.37 -
P/RPS 0.66 0.74 0.80 0.89 0.77 0.45 0.46 27.12%
P/EPS 7.94 8.07 7.92 9.26 10.23 6.45 8.30 -2.90%
EY 12.59 12.40 12.63 10.80 9.77 15.50 12.05 2.95%
DY 1.68 1.66 1.66 1.61 0.00 0.00 0.00 -
P/NAPS 2.90 2.98 3.00 1.86 1.68 0.98 0.99 104.32%

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