[TGUAN] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -1.58%
YoY- 67.15%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 489,945 428,138 346,220 265,919 208,935 152,470 132,507 24.33%
PBT 21,204 25,353 31,173 26,866 16,017 9,693 11,846 10.18%
Tax -5,854 -3,073 -4,055 -2,576 -1,485 -1,232 -1,826 21.41%
NP 15,350 22,280 27,118 24,290 14,532 8,461 10,020 7.36%
-
NP to SH 15,349 22,280 27,118 24,290 14,532 8,461 10,020 7.36%
-
Tax Rate 27.61% 12.12% 13.01% 9.59% 9.27% 12.71% 15.41% -
Total Cost 474,595 405,858 319,102 241,629 194,403 144,009 122,487 25.31%
-
Net Worth 181,255 172,403 150,388 65,746 95,696 86,583 79,183 14.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 3,153 5,257 3,339 3,244 - 1,381 - -
Div Payout % 20.55% 23.60% 12.32% 13.36% - 16.33% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 181,255 172,403 150,388 65,746 95,696 86,583 79,183 14.79%
NOSH 105,381 105,124 105,166 65,746 63,797 63,809 27,619 24.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.13% 5.20% 7.83% 9.13% 6.96% 5.55% 7.56% -
ROE 8.47% 12.92% 18.03% 36.94% 15.19% 9.77% 12.65% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 464.93 407.27 329.21 404.46 327.49 238.95 479.75 -0.52%
EPS 14.57 21.19 25.79 36.94 22.78 13.26 36.28 -14.09%
DPS 3.00 5.00 3.18 4.94 0.00 2.17 0.00 -
NAPS 1.72 1.64 1.43 1.00 1.50 1.3569 2.8669 -8.15%
Adjusted Per Share Value based on latest NOSH - 65,746
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 121.14 105.86 85.60 65.75 51.66 37.70 32.76 24.34%
EPS 3.80 5.51 6.70 6.01 3.59 2.09 2.48 7.36%
DPS 0.78 1.30 0.83 0.80 0.00 0.34 0.00 -
NAPS 0.4482 0.4263 0.3718 0.1626 0.2366 0.2141 0.1958 14.79%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.44 1.79 2.14 3.06 1.31 1.36 0.99 -
P/RPS 0.31 0.44 0.65 0.76 0.40 0.57 0.21 6.70%
P/EPS 9.89 8.45 8.30 8.28 5.75 10.26 2.73 23.91%
EY 10.11 11.84 12.05 12.07 17.39 9.75 36.64 -19.30%
DY 2.08 2.79 1.48 1.61 0.00 1.59 0.00 -
P/NAPS 0.84 1.09 1.50 3.06 0.87 1.00 0.35 15.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 24/08/06 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 -
Price 1.19 1.53 2.00 2.98 1.47 1.46 1.11 -
P/RPS 0.26 0.38 0.61 0.74 0.45 0.61 0.23 2.06%
P/EPS 8.17 7.22 7.76 8.07 6.45 11.01 3.06 17.77%
EY 12.24 13.85 12.89 12.40 15.50 9.08 32.68 -15.09%
DY 2.52 3.27 1.59 1.66 0.00 1.48 0.00 -
P/NAPS 0.69 0.93 1.40 2.98 0.98 1.08 0.39 9.97%

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