[TGUAN] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	454,484	428,138	405,492	380,374	362,939	346,220	334,228	22.71%
YoY %	6.15%	5.58%	6.60%	4.80%	4.83%	3.59%	-	-
Horiz. %	135.98%	128.10%	121.32%	113.81%	108.59%	103.59%	100.00%	-
PBT	26,940	25,353	25,304	26,392	31,117	31,173	30,831	-8.59%
YoY %	6.26%	0.19%	-4.12%	-15.18%	-0.18%	1.11%	-	-
Horiz. %	87.38%	82.23%	82.07%	85.60%	100.93%	101.11%	100.00%	-
Tax	-3,160	-3,073	-3,179	-3,474	-4,222	-4,055	-3,898	-13.04%
YoY %	-2.83%	3.33%	8.49%	17.72%	-4.12%	-4.03%	-	-
Horiz. %	81.07%	78.84%	81.55%	89.12%	108.31%	104.03%	100.00%	-
NP	23,780	22,280	22,125	22,918	26,895	27,118	26,933	-7.95%
YoY %	6.73%	0.70%	-3.46%	-14.79%	-0.82%	0.69%	-	-
Horiz. %	88.29%	82.72%	82.15%	85.09%	99.86%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,780	22,280	22,125	22,918	26,895	27,118	26,933	-7.95%
YoY %	6.73%	0.70%	-3.46%	-14.79%	-0.82%	0.69%	-	-
Horiz. %	88.29%	82.72%	82.15%	85.09%	99.86%	100.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.73%	12.12%	12.56%	13.16%	13.57%	13.01%	12.64%	-
YoY %	-3.22%	-3.50%	-4.56%	-3.02%	4.30%	2.93%	-	-
Horiz. %	92.80%	95.89%	99.37%	104.11%	107.36%	102.93%	100.00%	-
Total Cost	430,704	405,858	383,367	357,456	336,044	319,102	307,295	25.21%
YoY %	6.12%	5.87%	7.25%	6.37%	5.31%	3.84%	-	-
Horiz. %	140.16%	132.07%	124.76%	116.32%	109.36%	103.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	174,683	172,403	166,199	160,879	155,574	150,388	149,469	10.94%
YoY %	1.32%	3.73%	3.31%	3.41%	3.45%	0.61%	-	-
Horiz. %	116.87%	115.34%	111.19%	107.63%	104.08%	100.61%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	5,257	5,257	5,257	5,257	3,339	3,339	3,339	35.29%
YoY %	0.00%	0.00%	0.00%	57.44%	0.00%	0.00%	-	-
Horiz. %	157.44%	157.44%	157.44%	157.44%	100.00%	100.00%	100.00%	-
Div Payout %	22.11%	23.60%	23.76%	22.94%	12.42%	12.32%	12.40%	-
YoY %	-6.31%	-0.67%	3.57%	84.70%	0.81%	-0.65%	-	-
Horiz. %	178.31%	190.32%	191.61%	185.00%	100.16%	99.35%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	174,683	172,403	166,199	160,879	155,574	150,388	149,469	10.94%
YoY %	1.32%	3.73%	3.31%	3.41%	3.45%	0.61%	-	-
Horiz. %	116.87%	115.34%	111.19%	107.63%	104.08%	100.61%	100.00%	-
NOSH	105,230	105,124	105,189	105,150	105,118	105,166	105,260	-0.01%
YoY %	0.10%	-0.06%	0.04%	0.03%	-0.05%	-0.09%	-	-
Horiz. %	99.97%	99.87%	99.93%	99.90%	99.87%	99.91%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	5.23%	5.20%	5.46%	6.03%	7.41%	7.83%	8.06%	-
YoY %	0.58%	-4.76%	-9.45%	-18.62%	-5.36%	-2.85%	-	-
Horiz. %	64.89%	64.52%	67.74%	74.81%	91.94%	97.15%	100.00%	-
ROE	13.61%	12.92%	13.31%	14.25%	17.29%	18.03%	18.02%	-
YoY %	5.34%	-2.93%	-6.60%	-17.58%	-4.10%	0.06%	-	-
Horiz. %	75.53%	71.70%	73.86%	79.08%	95.95%	100.06%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	431.89	407.27	385.49	361.74	345.27	329.21	317.52	22.74%
YoY %	6.05%	5.65%	6.57%	4.77%	4.88%	3.68%	-	-
Horiz. %	136.02%	128.27%	121.41%	113.93%	108.74%	103.68%	100.00%	-
EPS	22.60	21.19	21.03	21.80	25.59	25.79	25.59	-7.94%
YoY %	6.65%	0.76%	-3.53%	-14.81%	-0.78%	0.78%	-	-
Horiz. %	88.32%	82.81%	82.18%	85.19%	100.00%	100.78%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	3.18	3.17	35.46%
YoY %	0.00%	0.00%	0.00%	0.00%	57.23%	0.32%	-	-
Horiz. %	157.73%	157.73%	157.73%	157.73%	157.73%	100.32%	100.00%	-
NAPS	1.66	1.64	1.58	1.53	1.48	1.43	1.42	10.96%
YoY %	1.22%	3.80%	3.27%	3.38%	3.50%	0.70%	-	-
Horiz. %	116.90%	115.49%	111.27%	107.75%	104.23%	100.70%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 105,150
RPS	112.37	105.86	100.26	94.05	89.74	85.60	82.64	22.71%
YoY %	6.15%	5.59%	6.60%	4.80%	4.84%	3.58%	-	-
Horiz. %	135.98%	128.10%	121.32%	113.81%	108.59%	103.58%	100.00%	-
EPS	5.88	5.51	5.47	5.67	6.65	6.70	6.66	-7.96%
YoY %	6.72%	0.73%	-3.53%	-14.74%	-0.75%	0.60%	-	-
Horiz. %	88.29%	82.73%	82.13%	85.14%	99.85%	100.60%	100.00%	-
DPS	1.30	1.30	1.30	1.30	0.83	0.83	0.83	34.83%
YoY %	0.00%	0.00%	0.00%	56.63%	0.00%	0.00%	-	-
Horiz. %	156.63%	156.63%	156.63%	156.63%	100.00%	100.00%	100.00%	-
NAPS	0.4319	0.4263	0.4109	0.3978	0.3847	0.3718	0.3696	10.93%
YoY %	1.31%	3.75%	3.29%	3.41%	3.47%	0.60%	-	-
Horiz. %	116.86%	115.34%	111.17%	107.63%	104.09%	100.60%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	1.43	1.79	1.75	2.00	1.89	2.14	2.21	-
P/RPS	0.33	0.44	0.45	0.55	0.55	0.65	0.70	-39.39%
YoY %	-25.00%	-2.22%	-18.18%	0.00%	-15.38%	-7.14%	-	-
Horiz. %	47.14%	62.86%	64.29%	78.57%	78.57%	92.86%	100.00%	-
P/EPS	6.33	8.45	8.32	9.18	7.39	8.30	8.64	-18.71%
YoY %	-25.09%	1.56%	-9.37%	24.22%	-10.96%	-3.94%	-	-
Horiz. %	73.26%	97.80%	96.30%	106.25%	85.53%	96.06%	100.00%	-
EY	15.80	11.84	12.02	10.90	13.54	12.05	11.58	22.99%
YoY %	33.45%	-1.50%	10.28%	-19.50%	12.37%	4.06%	-	-
Horiz. %	136.44%	102.25%	103.80%	94.13%	116.93%	104.06%	100.00%	-
DY	3.50	2.79	2.86	2.50	2.65	1.48	1.44	80.67%
YoY %	25.45%	-2.45%	14.40%	-5.66%	79.05%	2.78%	-	-
Horiz. %	243.06%	193.75%	198.61%	173.61%	184.03%	102.78%	100.00%	-
P/NAPS	0.86	1.09	1.11	1.31	1.28	1.50	1.56	-32.74%
YoY %	-21.10%	-1.80%	-15.27%	2.34%	-14.67%	-3.85%	-	-
Horiz. %	55.13%	69.87%	71.15%	83.97%	82.05%	96.15%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	17/11/06	24/08/06	30/05/06	28/02/06	22/11/05	25/08/05	18/05/05	-
Price	1.55	1.53	1.77	1.80	1.90	2.00	2.24	-
P/RPS	0.36	0.38	0.46	0.50	0.55	0.61	0.71	-36.38%
YoY %	-5.26%	-17.39%	-8.00%	-9.09%	-9.84%	-14.08%	-	-
Horiz. %	50.70%	53.52%	64.79%	70.42%	77.46%	85.92%	100.00%	-
P/EPS	6.86	7.22	8.42	8.26	7.43	7.76	8.75	-14.96%
YoY %	-4.99%	-14.25%	1.94%	11.17%	-4.25%	-11.31%	-	-
Horiz. %	78.40%	82.51%	96.23%	94.40%	84.91%	88.69%	100.00%	-
EY	14.58	13.85	11.88	12.11	13.47	12.89	11.42	17.66%
YoY %	5.27%	16.58%	-1.90%	-10.10%	4.50%	12.87%	-	-
Horiz. %	127.67%	121.28%	104.03%	106.04%	117.95%	112.87%	100.00%	-
DY	3.23	3.27	2.82	2.78	2.63	1.59	1.42	72.87%
YoY %	-1.22%	15.96%	1.44%	5.70%	65.41%	11.97%	-	-
Horiz. %	227.46%	230.28%	198.59%	195.77%	185.21%	111.97%	100.00%	-
P/NAPS	0.93	0.93	1.12	1.18	1.28	1.40	1.58	-29.74%
YoY %	0.00%	-16.96%	-5.08%	-7.81%	-8.57%	-11.39%	-	-
Horiz. %	58.86%	58.86%	70.89%	74.68%	81.01%	88.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos