[TGUAN] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 20.87%
YoY- 321.33%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 138,651 123,563 108,533 60,655 55,028 37,097 31,850 23.37%
PBT 3,252 6,377 6,414 7,966 1,873 1,779 2,284 5.17%
Tax -2,397 -3,686 -1,514 -1,330 -298 -157 -82 61.92%
NP 855 2,691 4,900 6,636 1,575 1,622 2,202 -12.63%
-
NP to SH 871 2,691 4,900 6,636 1,575 1,622 2,202 -12.40%
-
Tax Rate 73.71% 57.80% 23.60% 16.70% 15.91% 8.83% 3.59% -
Total Cost 137,796 120,872 103,633 54,019 53,453 35,475 29,648 24.53%
-
Net Worth 105,232 176,596 160,879 108,370 63,741 82,241 73,991 5.15%
Dividend
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 3,156 - 5,257 3,244 - 1,381 - -
Div Payout % 362.46% - 107.30% 48.89% - 85.18% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 105,232 176,596 160,879 108,370 63,741 82,241 73,991 5.15%
NOSH 105,232 105,117 105,150 64,892 63,741 27,632 27,434 21.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.62% 2.18% 4.51% 10.94% 2.86% 4.37% 6.91% -
ROE 0.83% 1.52% 3.05% 6.12% 2.47% 1.97% 2.98% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 131.76 117.55 103.22 93.47 86.33 134.25 116.09 1.82%
EPS 0.83 2.56 4.66 9.79 2.47 5.87 8.03 -27.68%
DPS 3.00 0.00 5.00 5.00 0.00 5.00 0.00 -
NAPS 1.00 1.68 1.53 1.67 1.00 2.9763 2.697 -13.21%
Adjusted Per Share Value based on latest NOSH - 64,892
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.28 30.55 26.84 15.00 13.61 9.17 7.87 23.38%
EPS 0.22 0.67 1.21 1.64 0.39 0.40 0.54 -12.03%
DPS 0.78 0.00 1.30 0.80 0.00 0.34 0.00 -
NAPS 0.2602 0.4366 0.3978 0.2679 0.1576 0.2033 0.1829 5.16%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.98 1.43 2.00 2.94 1.26 1.34 1.07 -
P/RPS 0.74 1.22 1.94 3.15 1.46 1.00 0.92 -3.06%
P/EPS 118.40 55.86 42.92 28.75 50.99 22.83 13.33 36.59%
EY 0.84 1.79 2.33 3.48 1.96 4.38 7.50 -26.84%
DY 3.06 0.00 2.50 1.70 0.00 3.73 0.00 -
P/NAPS 0.98 0.85 1.31 1.76 1.26 0.45 0.40 13.65%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/02/08 28/02/07 28/02/06 26/02/04 27/02/03 19/02/02 21/02/01 -
Price 0.82 1.56 1.80 3.10 1.28 1.39 1.16 -
P/RPS 0.62 1.33 1.74 3.32 1.48 1.04 1.00 -6.59%
P/EPS 99.07 60.94 38.63 30.31 51.80 23.68 14.45 31.64%
EY 1.01 1.64 2.59 3.30 1.93 4.22 6.92 -24.02%
DY 3.66 0.00 2.78 1.61 0.00 3.60 0.00 -
P/NAPS 0.82 0.93 1.18 1.86 1.28 0.47 0.43 9.65%

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