[TGUAN] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.07%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 108,347 83,229 70,702 52,273 38,479 32,311 32,286 22.34%
PBT 5,740 6,828 6,082 2,996 3,370 3,260 3,818 7.02%
Tax -470 -765 -348 -208 -357 -324 -302 7.64%
NP 5,270 6,063 5,734 2,788 3,013 2,936 3,516 6.97%
-
NP to SH 5,270 6,063 5,734 2,788 3,013 2,936 3,516 6.97%
-
Tax Rate 8.19% 11.20% 5.72% 6.94% 10.59% 9.94% 7.91% -
Total Cost 103,077 77,166 64,968 49,485 35,466 29,375 28,770 23.68%
-
Net Worth 166,199 149,469 114,679 88,648 85,796 77,125 65,702 16.71%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 166,199 149,469 114,679 88,648 85,796 77,125 65,702 16.71%
NOSH 105,189 105,260 65,159 63,775 27,975 27,516 27,004 25.42%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.86% 7.28% 8.11% 5.33% 7.83% 9.09% 10.89% -
ROE 3.17% 4.06% 5.00% 3.15% 3.51% 3.81% 5.35% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 103.00 79.07 108.51 81.96 137.54 117.42 119.56 -2.45%
EPS 5.01 5.76 8.80 4.37 10.77 10.67 13.02 -14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.42 1.76 1.39 3.0668 2.8029 2.433 -6.93%
Adjusted Per Share Value based on latest NOSH - 63,775
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 26.79 20.58 17.48 12.92 9.51 7.99 7.98 22.35%
EPS 1.30 1.50 1.42 0.69 0.74 0.73 0.87 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4109 0.3696 0.2835 0.2192 0.2121 0.1907 0.1625 16.71%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.75 2.21 2.99 1.38 1.63 1.04 1.77 -
P/RPS 1.70 2.80 2.76 1.68 1.19 0.89 1.48 2.33%
P/EPS 34.93 38.37 33.98 31.57 15.13 9.75 13.59 17.03%
EY 2.86 2.61 2.94 3.17 6.61 10.26 7.36 -14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.56 1.70 0.99 0.53 0.37 0.73 7.23%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 18/05/05 27/05/04 30/05/03 31/05/02 24/05/01 30/05/00 -
Price 1.77 2.24 3.00 1.37 1.40 1.00 1.58 -
P/RPS 1.72 2.83 2.76 1.67 1.02 0.85 1.32 4.50%
P/EPS 35.33 38.89 34.09 31.34 13.00 9.37 12.14 19.47%
EY 2.83 2.57 2.93 3.19 7.69 10.67 8.24 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.58 1.70 0.99 0.46 0.36 0.65 9.48%

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