[TGUAN] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 13.55%
YoY- 134.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 476,632 405,492 334,228 244,748 190,931 146,848 133,351 23.63%
PBT 24,801 25,304 30,831 27,245 11,799 8,836 14,073 9.89%
Tax -5,168 -3,179 -3,898 -2,565 -1,273 -1,344 -2,363 13.92%
NP 19,633 22,125 26,933 24,680 10,526 7,492 11,710 8.99%
-
NP to SH 19,632 22,125 26,933 24,680 10,526 7,492 11,710 8.98%
-
Tax Rate 20.84% 12.56% 12.64% 9.41% 10.79% 15.21% 16.79% -
Total Cost 456,999 383,367 307,295 220,068 180,405 139,356 121,641 24.67%
-
Net Worth 177,636 166,199 149,469 65,159 88,648 83,927 77,125 14.91%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 3,153 5,257 3,339 3,244 - 1,381 1,350 15.17%
Div Payout % 16.06% 23.76% 12.40% 13.15% - 18.44% 11.53% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 177,636 166,199 149,469 65,159 88,648 83,927 77,125 14.91%
NOSH 105,110 105,189 105,260 65,159 63,775 27,975 27,516 25.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.12% 5.46% 8.06% 10.08% 5.51% 5.10% 8.78% -
ROE 11.05% 13.31% 18.02% 37.88% 11.87% 8.93% 15.18% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 453.46 385.49 317.52 375.62 299.38 524.91 484.62 -1.10%
EPS 18.68 21.03 25.59 37.88 16.50 26.78 42.56 -12.81%
DPS 3.00 5.00 3.17 4.98 0.00 5.00 5.00 -8.15%
NAPS 1.69 1.58 1.42 1.00 1.39 3.00 2.8029 -8.08%
Adjusted Per Share Value based on latest NOSH - 65,159
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 117.85 100.26 82.64 60.51 47.21 36.31 32.97 23.64%
EPS 4.85 5.47 6.66 6.10 2.60 1.85 2.90 8.94%
DPS 0.78 1.30 0.83 0.80 0.00 0.34 0.33 15.40%
NAPS 0.4392 0.4109 0.3696 0.1611 0.2192 0.2075 0.1907 14.90%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.43 1.75 2.21 2.99 1.38 1.63 1.04 -
P/RPS 0.32 0.45 0.70 0.80 0.46 0.31 0.21 7.26%
P/EPS 7.66 8.32 8.64 7.89 8.36 6.09 2.44 20.99%
EY 13.06 12.02 11.58 12.67 11.96 16.43 40.92 -17.32%
DY 2.10 2.86 1.44 1.67 0.00 3.07 4.81 -12.89%
P/NAPS 0.85 1.11 1.56 2.99 0.99 0.54 0.37 14.86%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 30/05/06 18/05/05 27/05/04 30/05/03 31/05/02 24/05/01 -
Price 1.31 1.77 2.24 3.00 1.37 1.40 1.00 -
P/RPS 0.29 0.46 0.71 0.80 0.46 0.27 0.21 5.52%
P/EPS 7.01 8.42 8.75 7.92 8.30 5.23 2.35 19.96%
EY 14.26 11.88 11.42 12.63 12.05 19.13 42.56 -16.65%
DY 2.29 2.82 1.42 1.66 0.00 3.57 5.00 -12.19%
P/NAPS 0.78 1.12 1.58 3.00 0.99 0.47 0.36 13.74%

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