[TGUAN] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 45.74%
YoY- 17.42%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 379,564 345,951 271,841 230,604 165,663 122,109 103,060 24.25%
PBT 12,762 20,527 19,978 18,947 16,193 10,299 6,953 10.64%
Tax -1,635 -1,646 -1,960 -1,219 -1,095 -1,123 -772 13.31%
NP 11,127 18,881 18,018 17,728 15,098 9,176 6,181 10.28%
-
NP to SH 11,137 18,881 18,018 17,728 15,098 9,176 6,181 10.30%
-
Tax Rate 12.81% 8.02% 9.81% 6.43% 6.76% 10.90% 11.10% -
Total Cost 368,437 327,070 253,823 212,876 150,565 112,933 96,879 24.92%
-
Net Worth 182,987 174,609 155,672 123,806 100,994 89,647 80,510 14.65%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 3,181 - -
Div Payout % - - - - - 34.67% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 182,987 174,609 155,672 123,806 100,994 89,647 80,510 14.65%
NOSH 105,165 105,186 105,183 65,854 63,920 63,633 27,593 24.96%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.93% 5.46% 6.63% 7.69% 9.11% 7.51% 6.00% -
ROE 6.09% 10.81% 11.57% 14.32% 14.95% 10.24% 7.68% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 360.92 328.89 258.44 350.17 259.17 191.89 373.49 -0.56%
EPS 10.59 17.95 17.13 26.92 23.62 14.42 22.40 -11.73%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.74 1.66 1.48 1.88 1.58 1.4088 2.9177 -8.25%
Adjusted Per Share Value based on latest NOSH - 66,702
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 93.85 85.54 67.21 57.02 40.96 30.19 25.48 24.25%
EPS 2.75 4.67 4.45 4.38 3.73 2.27 1.53 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.4524 0.4317 0.3849 0.3061 0.2497 0.2217 0.1991 14.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 1.17 1.43 1.89 2.98 2.22 1.25 1.11 -
P/RPS 0.32 0.43 0.73 0.85 0.86 0.65 0.30 1.08%
P/EPS 11.05 7.97 11.03 11.07 9.40 8.67 4.96 14.27%
EY 9.05 12.55 9.06 9.03 10.64 11.54 20.18 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 0.67 0.86 1.28 1.59 1.41 0.89 0.38 9.90%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 17/11/06 22/11/05 25/11/04 06/11/03 20/11/02 21/11/01 -
Price 1.00 1.55 1.90 2.90 2.66 1.29 1.11 -
P/RPS 0.28 0.47 0.74 0.83 1.03 0.67 0.30 -1.14%
P/EPS 9.44 8.64 11.09 10.77 11.26 8.95 4.96 11.31%
EY 10.59 11.58 9.02 9.28 8.88 11.18 20.18 -10.18%
DY 0.00 0.00 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.57 0.93 1.28 1.54 1.68 0.92 0.38 6.98%

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