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

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -14.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 454,484 428,138 405,492 380,374 362,939 346,220 334,228 22.71%
PBT 26,940 25,353 25,304 26,392 31,117 31,173 30,831 -8.59%
Tax -3,160 -3,073 -3,179 -3,474 -4,222 -4,055 -3,898 -13.04%
NP 23,780 22,280 22,125 22,918 26,895 27,118 26,933 -7.95%
-
NP to SH 23,780 22,280 22,125 22,918 26,895 27,118 26,933 -7.95%
-
Tax Rate 11.73% 12.12% 12.56% 13.16% 13.57% 13.01% 12.64% -
Total Cost 430,704 405,858 383,367 357,456 336,044 319,102 307,295 25.21%
-
Net Worth 174,683 172,403 166,199 160,879 155,574 150,388 149,469 10.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 5,257 5,257 5,257 5,257 3,339 3,339 3,339 35.29%
Div Payout % 22.11% 23.60% 23.76% 22.94% 12.42% 12.32% 12.40% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 174,683 172,403 166,199 160,879 155,574 150,388 149,469 10.94%
NOSH 105,230 105,124 105,189 105,150 105,118 105,166 105,260 -0.01%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.23% 5.20% 5.46% 6.03% 7.41% 7.83% 8.06% -
ROE 13.61% 12.92% 13.31% 14.25% 17.29% 18.03% 18.02% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 431.89 407.27 385.49 361.74 345.27 329.21 317.52 22.74%
EPS 22.60 21.19 21.03 21.80 25.59 25.79 25.59 -7.94%
DPS 5.00 5.00 5.00 5.00 5.00 3.18 3.17 35.46%
NAPS 1.66 1.64 1.58 1.53 1.48 1.43 1.42 10.96%
Adjusted Per Share Value based on latest NOSH - 105,150
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 112.37 105.86 100.26 94.05 89.74 85.60 82.64 22.71%
EPS 5.88 5.51 5.47 5.67 6.65 6.70 6.66 -7.96%
DPS 1.30 1.30 1.30 1.30 0.83 0.83 0.83 34.83%
NAPS 0.4319 0.4263 0.4109 0.3978 0.3847 0.3718 0.3696 10.93%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
P/EPS 6.33 8.45 8.32 9.18 7.39 8.30 8.64 -18.71%
EY 15.80 11.84 12.02 10.90 13.54 12.05 11.58 22.99%
DY 3.50 2.79 2.86 2.50 2.65 1.48 1.44 80.67%
P/NAPS 0.86 1.09 1.11 1.31 1.28 1.50 1.56 -32.74%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
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%
P/EPS 6.86 7.22 8.42 8.26 7.43 7.76 8.75 -14.96%
EY 14.58 13.85 11.88 12.11 13.47 12.89 11.42 17.66%
DY 3.23 3.27 2.82 2.78 2.63 1.59 1.42 72.87%
P/NAPS 0.93 0.93 1.12 1.18 1.28 1.40 1.58 -29.74%

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