[TGUAN] YoY Cumulative 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- 112.14%
YoY- 26.6%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 242,049 221,618 173,854 149,336 109,735 77,937 66,146 24.12%
PBT 7,372 13,071 14,110 13,022 10,315 6,471 5,504 4.98%
Tax -1,553 -1,031 -1,432 -858 -707 -644 -723 13.58%
NP 5,819 12,040 12,678 12,164 9,608 5,827 4,781 3.32%
-
NP to SH 5,819 12,040 12,678 12,164 9,608 5,827 4,781 3.32%
-
Tax Rate 21.07% 7.89% 10.15% 6.59% 6.85% 9.95% 13.14% -
Total Cost 236,230 209,578 161,176 137,172 100,127 72,110 61,365 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 3.22% 6.98% 8.43% 10.32% 10.04% 6.76% 6.05% -
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 230.03 210.57 165.24 228.10 172.00 122.65 239.90 -0.69%
EPS 5.53 11.44 12.05 18.58 15.06 9.17 17.34 -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 59.85 54.80 42.99 36.92 27.13 19.27 16.35 24.13%
EPS 1.44 2.98 3.13 3.01 2.38 1.44 1.18 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 0.63 0.85 1.30 1.34 0.76 1.11 0.41 7.41%
P/EPS 26.04 15.65 17.76 16.47 8.70 14.83 5.71 28.76%
EY 3.84 6.39 5.63 6.07 11.50 6.74 17.52 -22.34%
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 0.52 0.73 1.21 1.31 0.85 1.19 0.46 2.06%
P/EPS 21.52 13.37 16.60 16.04 9.76 15.92 6.40 22.38%
EY 4.65 7.48 6.03 6.23 10.24 6.28 15.62 -18.27%
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