[TGUAN] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.73%
YoY- -11.58%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 405,021 591,816 503,127 454,484 362,939 291,258 220,692 10.63%
PBT 3,537 17,168 19,139 26,940 31,117 26,912 18,066 -23.77%
Tax 504 -4,746 -5,321 -3,160 -4,222 -2,549 -1,393 -
NP 4,041 12,422 13,818 23,780 26,895 24,363 16,673 -21.02%
-
NP to SH 4,041 12,438 13,827 23,780 26,895 24,363 16,673 -21.02%
-
Tax Rate -14.25% 27.64% 27.80% 11.73% 13.57% 9.47% 7.71% -
Total Cost 400,980 579,394 489,309 430,704 336,044 266,895 204,019 11.90%
-
Net Worth 200,047 197,508 183,234 174,683 155,574 66,702 101,334 11.99%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 2,103 3,156 3,153 5,257 3,339 3,244 - -
Div Payout % 52.05% 25.38% 22.81% 22.11% 12.42% 13.32% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 200,047 197,508 183,234 174,683 155,574 66,702 101,334 11.99%
NOSH 105,288 105,057 105,306 105,230 105,118 66,702 64,135 8.60%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.00% 2.10% 2.75% 5.23% 7.41% 8.36% 7.55% -
ROE 2.02% 6.30% 7.55% 13.61% 17.29% 36.52% 16.45% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 384.68 563.32 477.77 431.89 345.27 436.65 344.10 1.87%
EPS 3.84 11.84 13.13 22.60 25.59 36.52 26.00 -27.27%
DPS 2.00 3.00 3.00 5.00 5.00 4.86 0.00 -
NAPS 1.90 1.88 1.74 1.66 1.48 1.00 1.58 3.11%
Adjusted Per Share Value based on latest NOSH - 105,230
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 100.14 146.33 124.40 112.37 89.74 72.01 54.57 10.63%
EPS 1.00 3.08 3.42 5.88 6.65 6.02 4.12 -21.00%
DPS 0.52 0.78 0.78 1.30 0.83 0.80 0.00 -
NAPS 0.4946 0.4883 0.4531 0.4319 0.3847 0.1649 0.2506 11.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.82 0.88 1.17 1.43 1.89 2.98 2.22 -
P/RPS 0.21 0.16 0.24 0.33 0.55 0.68 0.65 -17.15%
P/EPS 21.37 7.43 8.91 6.33 7.39 8.16 8.54 16.50%
EY 4.68 13.45 11.22 15.80 13.54 12.26 11.71 -14.16%
DY 2.44 3.41 2.56 3.50 2.65 1.63 0.00 -
P/NAPS 0.43 0.47 0.67 0.86 1.28 2.98 1.41 -17.94%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 28/11/08 23/11/07 17/11/06 22/11/05 25/11/04 06/11/03 -
Price 0.90 0.82 1.00 1.55 1.90 2.90 2.66 -
P/RPS 0.23 0.15 0.21 0.36 0.55 0.66 0.77 -18.22%
P/EPS 23.45 6.93 7.62 6.86 7.43 7.94 10.23 14.81%
EY 4.26 14.44 13.13 14.58 13.47 12.59 9.77 -12.90%
DY 2.22 3.66 3.00 3.23 2.63 1.68 0.00 -
P/NAPS 0.47 0.44 0.57 0.93 1.28 2.90 1.68 -19.11%

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