[TGUAN] YoY 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- -13.48%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 137,515 124,333 97,987 81,268 55,929 44,172 36,914 24.49%
PBT 5,390 7,455 5,868 5,924 5,878 3,829 1,449 24.46%
Tax -82 -615 -528 -361 -388 -480 -49 8.95%
NP 5,308 6,840 5,340 5,563 5,490 3,349 1,400 24.85%
-
NP to SH 5,318 6,840 5,340 5,563 5,490 3,349 1,400 24.89%
-
Tax Rate 1.52% 8.25% 9.00% 6.09% 6.60% 12.54% 3.38% -
Total Cost 132,207 117,493 92,647 75,705 50,439 40,823 35,514 24.47%
-
Net Worth 183,234 174,683 155,574 125,400 101,334 89,868 80,567 14.66%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 183,234 174,683 155,574 125,400 101,334 89,868 80,567 14.66%
NOSH 105,306 105,230 105,118 66,702 64,135 63,790 27,613 24.98%
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 3.86% 5.50% 5.45% 6.85% 9.82% 7.58% 3.79% -
ROE 2.90% 3.92% 3.43% 4.44% 5.42% 3.73% 1.74% -
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 130.58 118.15 93.22 121.84 87.20 69.25 133.68 -0.39%
EPS 5.05 6.50 5.08 8.34 8.56 5.25 5.07 -0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 34.00 30.74 24.23 20.09 13.83 10.92 9.13 24.48%
EPS 1.31 1.69 1.32 1.38 1.36 0.83 0.35 24.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4531 0.4319 0.3847 0.3101 0.2506 0.2222 0.1992 14.67%
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 0.90 1.21 2.03 2.45 2.55 1.81 0.83 1.35%
P/EPS 23.17 22.00 37.20 35.73 25.93 23.81 21.89 0.95%
EY 4.32 4.55 2.69 2.80 3.86 4.20 4.57 -0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.77 1.31 2.04 2.38 3.05 1.86 0.83 -1.24%
P/EPS 19.80 23.85 37.40 34.77 31.07 24.57 21.89 -1.65%
EY 5.05 4.19 2.67 2.88 3.22 4.07 4.57 1.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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