[TGUAN] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 38.06%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 428,138 346,220 265,919 208,935 152,470 132,507 126,319 22.54%
PBT 25,353 31,173 26,866 16,017 9,693 11,846 16,509 7.40%
Tax -3,073 -4,055 -2,576 -1,485 -1,232 -1,826 -1,579 11.73%
NP 22,280 27,118 24,290 14,532 8,461 10,020 14,930 6.89%
-
NP to SH 22,280 27,118 24,290 14,532 8,461 10,020 14,930 6.89%
-
Tax Rate 12.12% 13.01% 9.59% 9.27% 12.71% 15.41% 9.56% -
Total Cost 405,858 319,102 241,629 194,403 144,009 122,487 111,389 24.03%
-
Net Worth 172,403 150,388 65,746 95,696 86,583 79,183 67,872 16.80%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,257 3,339 3,244 - 1,381 - 1,350 25.41%
Div Payout % 23.60% 12.32% 13.36% - 16.33% - 9.04% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 172,403 150,388 65,746 95,696 86,583 79,183 67,872 16.80%
NOSH 105,124 105,166 65,746 63,797 63,809 27,619 27,005 25.40%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.20% 7.83% 9.13% 6.96% 5.55% 7.56% 11.82% -
ROE 12.92% 18.03% 36.94% 15.19% 9.77% 12.65% 22.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 407.27 329.21 404.46 327.49 238.95 479.75 467.76 -2.28%
EPS 21.19 25.79 36.94 22.78 13.26 36.28 55.29 -14.76%
DPS 5.00 3.18 4.94 0.00 2.17 0.00 5.00 0.00%
NAPS 1.64 1.43 1.00 1.50 1.3569 2.8669 2.5133 -6.86%
Adjusted Per Share Value based on latest NOSH - 63,797
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 105.86 85.60 65.75 51.66 37.70 32.76 31.23 22.55%
EPS 5.51 6.70 6.01 3.59 2.09 2.48 3.69 6.90%
DPS 1.30 0.83 0.80 0.00 0.34 0.00 0.33 25.65%
NAPS 0.4263 0.3718 0.1626 0.2366 0.2141 0.1958 0.1678 16.80%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.79 2.14 3.06 1.31 1.36 0.99 1.56 -
P/RPS 0.44 0.65 0.76 0.40 0.57 0.21 0.33 4.90%
P/EPS 8.45 8.30 8.28 5.75 10.26 2.73 2.82 20.06%
EY 11.84 12.05 12.07 17.39 9.75 36.64 35.44 -16.69%
DY 2.79 1.48 1.61 0.00 1.59 0.00 3.21 -2.30%
P/NAPS 1.09 1.50 3.06 0.87 1.00 0.35 0.62 9.85%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 29/08/00 -
Price 1.53 2.00 2.98 1.47 1.46 1.11 1.38 -
P/RPS 0.38 0.61 0.74 0.45 0.61 0.23 0.30 4.01%
P/EPS 7.22 7.76 8.07 6.45 11.01 3.06 2.50 19.32%
EY 13.85 12.89 12.40 15.50 9.08 32.68 40.06 -16.21%
DY 3.27 1.59 1.66 0.00 1.48 0.00 3.62 -1.67%
P/NAPS 0.93 1.40 2.98 0.98 1.08 0.39 0.55 9.14%

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