[TGUAN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.07%
YoY- 26.6%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 484,098 443,236 347,708 298,672 219,470 155,874 132,292 24.12%
PBT 14,744 26,142 28,220 26,044 20,630 12,942 11,008 4.98%
Tax -3,106 -2,062 -2,864 -1,716 -1,414 -1,288 -1,446 13.58%
NP 11,638 24,080 25,356 24,328 19,216 11,654 9,562 3.32%
-
NP to SH 11,638 24,080 25,356 24,328 19,216 11,654 9,562 3.32%
-
Tax Rate 21.07% 7.89% 10.15% 6.59% 6.85% 9.95% 13.14% -
Total Cost 472,460 419,156 322,352 274,344 200,254 144,220 122,730 25.17%
-
Net Worth 180,988 172,601 150,452 117,842 95,697 86,223 79,046 14.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 180,988 172,601 150,452 117,842 95,697 86,223 79,046 14.79%
NOSH 105,226 105,244 105,211 65,468 63,798 63,544 27,572 24.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.40% 5.43% 7.29% 8.15% 8.76% 7.48% 7.23% -
ROE 6.43% 13.95% 16.85% 20.64% 20.08% 13.52% 12.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 460.06 421.15 330.48 456.21 344.01 245.30 479.80 -0.69%
EPS 11.06 22.88 24.10 37.16 30.12 18.34 34.68 -17.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.64 1.43 1.80 1.50 1.3569 2.8669 -8.15%
Adjusted Per Share Value based on latest NOSH - 65,746
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 119.69 109.59 85.97 73.85 54.26 38.54 32.71 24.12%
EPS 2.88 5.95 6.27 6.02 4.75 2.88 2.36 3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.4268 0.372 0.2914 0.2366 0.2132 0.1954 14.80%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.44 1.79 2.14 3.06 1.31 1.36 0.99 -
P/RPS 0.31 0.43 0.65 0.67 0.38 0.55 0.21 6.70%
P/EPS 13.02 7.82 8.88 8.23 4.35 7.42 2.85 28.79%
EY 7.68 12.78 11.26 12.14 22.99 13.49 35.03 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.09 1.50 1.70 0.87 1.00 0.35 15.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 24/08/06 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 -
Price 1.19 1.53 2.00 2.98 1.47 1.46 1.11 -
P/RPS 0.26 0.36 0.61 0.65 0.43 0.60 0.23 2.06%
P/EPS 10.76 6.69 8.30 8.02 4.88 7.96 3.20 22.38%
EY 9.29 14.95 12.05 12.47 20.49 12.56 31.24 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.93 1.40 1.66 0.98 1.08 0.39 9.97%

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