[TGUAN] YoY TTM 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- 0.3%
YoY- 46.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 503,127 454,484 362,939 291,258 220,692 159,728 134,911 24.51%
PBT 19,139 26,940 31,117 26,912 18,066 12,073 9,237 12.90%
Tax -5,321 -3,160 -4,222 -2,549 -1,393 -1,663 -854 35.63%
NP 13,818 23,780 26,895 24,363 16,673 10,410 8,383 8.68%
-
NP to SH 13,827 23,780 26,895 24,363 16,673 10,410 8,383 8.69%
-
Tax Rate 27.80% 11.73% 13.57% 9.47% 7.71% 13.77% 9.25% -
Total Cost 489,309 430,704 336,044 266,895 204,019 149,318 126,528 25.27%
-
Net Worth 183,234 174,683 155,574 66,702 101,334 89,868 55,226 22.11%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 3,153 5,257 3,339 3,244 - 1,381 - -
Div Payout % 22.81% 22.11% 12.42% 13.32% - 13.27% - -
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 66,702 101,334 89,868 55,226 22.11%
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 2.75% 5.23% 7.41% 8.36% 7.55% 6.52% 6.21% -
ROE 7.55% 13.61% 17.29% 36.52% 16.45% 11.58% 15.18% -
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 477.77 431.89 345.27 436.65 344.10 250.39 488.57 -0.37%
EPS 13.13 22.60 25.59 36.52 26.00 16.32 30.36 -13.03%
DPS 3.00 5.00 5.00 4.86 0.00 2.17 0.00 -
NAPS 1.74 1.66 1.48 1.00 1.58 1.4088 2.00 -2.29%
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 124.40 112.37 89.74 72.01 54.57 39.49 33.36 24.51%
EPS 3.42 5.88 6.65 6.02 4.12 2.57 2.07 8.72%
DPS 0.78 1.30 0.83 0.80 0.00 0.34 0.00 -
NAPS 0.4531 0.4319 0.3847 0.1649 0.2506 0.2222 0.1365 22.12%
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 0.24 0.33 0.55 0.68 0.65 0.50 0.23 0.71%
P/EPS 8.91 6.33 7.39 8.16 8.54 7.66 3.66 15.97%
EY 11.22 15.80 13.54 12.26 11.71 13.06 27.35 -13.79%
DY 2.56 3.50 2.65 1.63 0.00 1.73 0.00 -
P/NAPS 0.67 0.86 1.28 2.98 1.41 0.89 0.56 3.03%
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 0.21 0.36 0.55 0.66 0.77 0.52 0.23 -1.50%
P/EPS 7.62 6.86 7.43 7.94 10.23 7.90 3.66 12.99%
EY 13.13 14.58 13.47 12.59 9.77 12.65 27.35 -11.50%
DY 3.00 3.23 2.63 1.68 0.00 1.68 0.00 -
P/NAPS 0.57 0.93 1.28 2.90 1.68 0.92 0.56 0.29%

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