[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 54.45%
YoY- 2.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 177,137 162,812 155,874 153,916 140,157 137,413 132,292 21.41%
PBT 12,172 13,732 12,942 13,480 8,733 9,270 11,008 6.91%
Tax -1,422 -1,497 -1,288 -1,428 -930 -1,029 -1,446 -1.10%
NP 10,750 12,234 11,654 12,052 7,803 8,241 9,562 8.09%
-
NP to SH 10,750 12,234 11,654 12,052 7,803 8,241 9,562 8.09%
-
Tax Rate 11.68% 10.90% 9.95% 10.59% 10.65% 11.10% 13.14% -
Total Cost 166,387 150,577 144,220 141,864 132,354 129,172 122,730 22.42%
-
Net Worth 85,980 89,647 86,223 85,796 82,180 80,510 79,046 5.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 4,242 - - 1,380 - - -
Div Payout % - 34.67% - - 17.69% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 85,980 89,647 86,223 85,796 82,180 80,510 79,046 5.74%
NOSH 63,689 63,633 63,544 27,975 27,611 27,593 27,572 74.47%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.07% 7.51% 7.48% 7.83% 5.57% 6.00% 7.23% -
ROE 12.50% 13.65% 13.52% 14.05% 9.50% 10.24% 12.10% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 278.13 255.86 245.30 550.17 507.60 497.99 479.80 -30.40%
EPS 16.88 19.23 18.34 43.08 28.26 29.87 34.68 -38.04%
DPS 0.00 6.67 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.35 1.4088 1.3569 3.0668 2.9763 2.9177 2.8669 -39.39%
Adjusted Per Share Value based on latest NOSH - 27,975
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.80 40.26 38.54 38.06 34.65 33.98 32.71 21.42%
EPS 2.66 3.03 2.88 2.98 1.93 2.04 2.36 8.28%
DPS 0.00 1.05 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.2126 0.2217 0.2132 0.2121 0.2032 0.1991 0.1954 5.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.26 1.25 1.36 1.63 1.34 1.11 0.99 -
P/RPS 0.45 0.49 0.55 0.30 0.26 0.22 0.21 65.98%
P/EPS 7.46 6.50 7.42 3.78 4.74 3.72 2.85 89.59%
EY 13.40 15.38 13.49 26.43 21.09 26.91 35.03 -47.21%
DY 0.00 5.33 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.93 0.89 1.00 0.53 0.45 0.38 0.35 91.50%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 -
Price 1.28 1.29 1.46 1.40 1.39 1.11 1.11 -
P/RPS 0.46 0.50 0.60 0.25 0.27 0.22 0.23 58.53%
P/EPS 7.58 6.71 7.96 3.25 4.92 3.72 3.20 77.41%
EY 13.19 14.90 12.56 30.77 20.33 26.91 31.24 -43.63%
DY 0.00 5.17 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.95 0.92 1.08 0.46 0.47 0.38 0.39 80.74%

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