[TGUAN] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.73%
YoY- 60.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 454,484 362,939 291,258 220,692 159,728 134,911 133,023 22.71%
PBT 26,940 31,117 26,912 18,066 12,073 9,237 16,996 7.97%
Tax -3,160 -4,222 -2,549 -1,393 -1,663 -854 -2,600 3.30%
NP 23,780 26,895 24,363 16,673 10,410 8,383 14,396 8.72%
-
NP to SH 23,780 26,895 24,363 16,673 10,410 8,383 14,396 8.72%
-
Tax Rate 11.73% 13.57% 9.47% 7.71% 13.77% 9.25% 15.30% -
Total Cost 430,704 336,044 266,895 204,019 149,318 126,528 118,627 23.96%
-
Net Worth 174,683 155,574 66,702 101,334 89,868 55,226 71,362 16.08%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,257 3,339 3,244 - 1,381 - 1,350 25.41%
Div Payout % 22.11% 12.42% 13.32% - 13.27% - 9.38% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 174,683 155,574 66,702 101,334 89,868 55,226 71,362 16.08%
NOSH 105,230 105,118 66,702 64,135 63,790 27,613 27,237 25.25%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.23% 7.41% 8.36% 7.55% 6.52% 6.21% 10.82% -
ROE 13.61% 17.29% 36.52% 16.45% 11.58% 15.18% 20.17% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 431.89 345.27 436.65 344.10 250.39 488.57 488.38 -2.02%
EPS 22.60 25.59 36.52 26.00 16.32 30.36 52.85 -13.19%
DPS 5.00 5.00 4.86 0.00 2.17 0.00 5.00 0.00%
NAPS 1.66 1.48 1.00 1.58 1.4088 2.00 2.62 -7.32%
Adjusted Per Share Value based on latest NOSH - 64,135
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 112.37 89.74 72.01 54.57 39.49 33.36 32.89 22.71%
EPS 5.88 6.65 6.02 4.12 2.57 2.07 3.56 8.71%
DPS 1.30 0.83 0.80 0.00 0.34 0.00 0.33 25.65%
NAPS 0.4319 0.3847 0.1649 0.2506 0.2222 0.1365 0.1764 16.08%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.43 1.89 2.98 2.22 1.25 1.11 1.29 -
P/RPS 0.33 0.55 0.68 0.65 0.50 0.23 0.26 4.05%
P/EPS 6.33 7.39 8.16 8.54 7.66 3.66 2.44 17.21%
EY 15.80 13.54 12.26 11.71 13.06 27.35 40.97 -14.67%
DY 3.50 2.65 1.63 0.00 1.73 0.00 3.88 -1.70%
P/NAPS 0.86 1.28 2.98 1.41 0.89 0.56 0.49 9.82%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 17/11/06 22/11/05 25/11/04 06/11/03 20/11/02 21/11/01 29/11/00 -
Price 1.55 1.90 2.90 2.66 1.29 1.11 1.27 -
P/RPS 0.36 0.55 0.66 0.77 0.52 0.23 0.26 5.57%
P/EPS 6.86 7.43 7.94 10.23 7.90 3.66 2.40 19.11%
EY 14.58 13.47 12.59 9.77 12.65 27.35 41.62 -16.03%
DY 3.23 2.63 1.68 0.00 1.68 0.00 3.94 -3.25%
P/NAPS 0.93 1.28 2.90 1.68 0.92 0.56 0.48 11.64%

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