[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 29.28%
YoY- -38.73%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 77,937 38,479 140,157 103,060 66,146 32,311 133,326 -30.15%
PBT 6,471 3,370 8,733 6,953 5,504 3,260 14,631 -42.03%
Tax -644 -357 -930 -772 -723 -324 -2,340 -57.78%
NP 5,827 3,013 7,803 6,181 4,781 2,936 12,291 -39.28%
-
NP to SH 5,827 3,013 7,803 6,181 4,781 2,936 12,291 -39.28%
-
Tax Rate 9.95% 10.59% 10.65% 11.10% 13.14% 9.94% 15.99% -
Total Cost 72,110 35,466 132,354 96,879 61,365 29,375 121,035 -29.26%
-
Net Worth 86,223 85,796 82,180 80,510 79,046 77,125 73,273 11.49%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 1,380 - - - 1,358 -
Div Payout % - - 17.69% - - - 11.05% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 86,223 85,796 82,180 80,510 79,046 77,125 73,273 11.49%
NOSH 63,544 27,975 27,611 27,593 27,572 27,516 27,168 76.47%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 7.48% 7.83% 5.57% 6.00% 7.23% 9.09% 9.22% -
ROE 6.76% 3.51% 9.50% 7.68% 6.05% 3.81% 16.77% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 122.65 137.54 507.60 373.49 239.90 117.42 490.74 -60.42%
EPS 9.17 10.77 28.26 22.40 17.34 10.67 45.24 -65.59%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.3569 3.0668 2.9763 2.9177 2.8669 2.8029 2.697 -36.82%
Adjusted Per Share Value based on latest NOSH - 27,613
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 19.27 9.51 34.65 25.48 16.35 7.99 32.97 -30.16%
EPS 1.44 0.74 1.93 1.53 1.18 0.73 3.04 -39.31%
DPS 0.00 0.00 0.34 0.00 0.00 0.00 0.34 -
NAPS 0.2132 0.2121 0.2032 0.1991 0.1954 0.1907 0.1812 11.48%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.36 1.63 1.34 1.11 0.99 1.04 1.07 -
P/RPS 1.11 1.19 0.26 0.30 0.41 0.89 0.22 195.04%
P/EPS 14.83 15.13 4.74 4.96 5.71 9.75 2.37 240.71%
EY 6.74 6.61 21.09 20.18 17.52 10.26 42.28 -70.69%
DY 0.00 0.00 3.73 0.00 0.00 0.00 4.67 -
P/NAPS 1.00 0.53 0.45 0.38 0.35 0.37 0.40 84.51%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 24/05/01 21/02/01 -
Price 1.46 1.40 1.39 1.11 1.11 1.00 1.16 -
P/RPS 1.19 1.02 0.27 0.30 0.46 0.85 0.24 191.62%
P/EPS 15.92 13.00 4.92 4.96 6.40 9.37 2.56 239.30%
EY 6.28 7.69 20.33 20.18 15.62 10.67 39.00 -70.50%
DY 0.00 0.00 3.60 0.00 0.00 0.00 4.31 -
P/NAPS 1.08 0.46 0.47 0.38 0.39 0.36 0.43 85.08%

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