[TGUAN] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -3.46%
YoY- -17.85%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 469,514 454,484 428,138 405,492 380,374 362,939 346,220 22.44%
PBT 26,903 26,940 25,353 25,304 26,392 31,117 31,173 -9.32%
Tax -5,332 -3,160 -3,073 -3,179 -3,474 -4,222 -4,055 19.96%
NP 21,571 23,780 22,280 22,125 22,918 26,895 27,118 -14.11%
-
NP to SH 21,570 23,780 22,280 22,125 22,918 26,895 27,118 -14.11%
-
Tax Rate 19.82% 11.73% 12.12% 12.56% 13.16% 13.57% 13.01% -
Total Cost 447,943 430,704 405,858 383,367 357,456 336,044 319,102 25.29%
-
Net Worth 176,596 174,683 172,403 166,199 160,879 155,574 150,388 11.27%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 3,153 5,257 5,257 5,257 5,257 3,339 3,339 -3.73%
Div Payout % 14.62% 22.11% 23.60% 23.76% 22.94% 12.42% 12.32% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 176,596 174,683 172,403 166,199 160,879 155,574 150,388 11.27%
NOSH 105,117 105,230 105,124 105,189 105,150 105,118 105,166 -0.03%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.59% 5.23% 5.20% 5.46% 6.03% 7.41% 7.83% -
ROE 12.21% 13.61% 12.92% 13.31% 14.25% 17.29% 18.03% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 446.66 431.89 407.27 385.49 361.74 345.27 329.21 22.48%
EPS 20.52 22.60 21.19 21.03 21.80 25.59 25.79 -14.09%
DPS 3.00 5.00 5.00 5.00 5.00 5.00 3.18 -3.79%
NAPS 1.68 1.66 1.64 1.58 1.53 1.48 1.43 11.30%
Adjusted Per Share Value based on latest NOSH - 105,189
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 116.09 112.37 105.86 100.26 94.05 89.74 85.60 22.45%
EPS 5.33 5.88 5.51 5.47 5.67 6.65 6.70 -14.10%
DPS 0.78 1.30 1.30 1.30 1.30 0.83 0.83 -4.04%
NAPS 0.4366 0.4319 0.4263 0.4109 0.3978 0.3847 0.3718 11.27%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.43 1.43 1.79 1.75 2.00 1.89 2.14 -
P/RPS 0.32 0.33 0.44 0.45 0.55 0.55 0.65 -37.57%
P/EPS 6.97 6.33 8.45 8.32 9.18 7.39 8.30 -10.96%
EY 14.35 15.80 11.84 12.02 10.90 13.54 12.05 12.31%
DY 2.10 3.50 2.79 2.86 2.50 2.65 1.48 26.19%
P/NAPS 0.85 0.86 1.09 1.11 1.31 1.28 1.50 -31.45%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 17/11/06 24/08/06 30/05/06 28/02/06 22/11/05 25/08/05 -
Price 1.56 1.55 1.53 1.77 1.80 1.90 2.00 -
P/RPS 0.35 0.36 0.38 0.46 0.50 0.55 0.61 -30.88%
P/EPS 7.60 6.86 7.22 8.42 8.26 7.43 7.76 -1.37%
EY 13.15 14.58 13.85 11.88 12.11 13.47 12.89 1.33%
DY 1.92 3.23 3.27 2.82 2.78 2.63 1.59 13.35%
P/NAPS 0.93 0.93 0.93 1.12 1.18 1.28 1.40 -23.81%

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