[TECGUAN] QoQ Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 385.42%
YoY- 302.91%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 81,506 66,250 64,594 57,584 31,822 32,588 32,774 83.25%
PBT 9,992 8,952 8,790 6,092 1,291 1,568 1,724 221.62%
Tax -849 -478 0 0 -36 -21 -34 749.32%
NP 9,143 8,473 8,790 6,092 1,255 1,546 1,690 207.23%
-
NP to SH 9,143 8,473 8,790 6,092 1,255 1,546 1,690 207.23%
-
Tax Rate 8.50% 5.34% 0.00% 0.00% 2.79% 1.34% 1.97% -
Total Cost 72,363 57,777 55,804 51,492 30,567 31,041 31,084 75.38%
-
Net Worth 53,066 50,274 48,388 45,570 43,964 43,999 43,766 13.66%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 199 - - - 199 - - -
Div Payout % 2.19% - - - 15.92% - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 53,066 50,274 48,388 45,570 43,964 43,999 43,766 13.66%
NOSH 19,997 19,996 19,995 19,986 19,984 19,999 19,976 0.06%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 11.22% 12.79% 13.61% 10.58% 3.94% 4.75% 5.16% -
ROE 17.23% 16.85% 18.17% 13.37% 2.85% 3.52% 3.86% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 407.57 331.31 323.04 288.11 159.24 162.94 164.06 83.12%
EPS 22.86 42.37 43.96 30.48 6.28 7.73 8.46 93.65%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.6536 2.5141 2.42 2.28 2.20 2.20 2.1909 13.58%
Adjusted Per Share Value based on latest NOSH - 19,986
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 203.27 165.23 161.09 143.61 79.36 81.27 81.74 83.24%
EPS 22.80 21.13 21.92 15.19 3.13 3.86 4.21 207.44%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.3234 1.2538 1.2068 1.1365 1.0965 1.0973 1.0915 13.66%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.94 2.35 1.75 1.65 1.37 1.20 1.26 -
P/RPS 0.48 0.71 0.54 0.57 0.86 0.74 0.77 -26.96%
P/EPS 4.24 5.55 3.98 5.41 21.82 15.52 14.89 -56.61%
EY 23.57 18.03 25.12 18.47 4.58 6.44 6.71 130.54%
DY 0.52 0.00 0.00 0.00 0.73 0.00 0.00 -
P/NAPS 0.73 0.93 0.72 0.72 0.62 0.55 0.58 16.52%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 12/12/01 26/09/01 -
Price 1.88 1.76 1.88 1.65 1.50 1.34 1.15 -
P/RPS 0.46 0.53 0.58 0.57 0.94 0.82 0.70 -24.35%
P/EPS 4.11 4.15 4.28 5.41 23.89 17.33 13.59 -54.84%
EY 24.32 24.08 23.38 18.47 4.19 5.77 7.36 121.36%
DY 0.53 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 0.71 0.70 0.78 0.72 0.68 0.61 0.52 23.00%

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