[TGUAN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 57.47%
YoY- 48.45%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 109,735 52,273 177,137 122,109 77,937 38,479 140,157 -15.08%
PBT 10,315 2,996 12,172 10,299 6,471 3,370 8,733 11.77%
Tax -707 -208 -1,422 -1,123 -644 -357 -930 -16.74%
NP 9,608 2,788 10,750 9,176 5,827 3,013 7,803 14.92%
-
NP to SH 9,608 2,788 10,750 9,176 5,827 3,013 7,803 14.92%
-
Tax Rate 6.85% 6.94% 11.68% 10.90% 9.95% 10.59% 10.65% -
Total Cost 100,127 49,485 166,387 112,933 72,110 35,466 132,354 -17.01%
-
Net Worth 95,697 88,648 85,980 89,647 86,223 85,796 82,180 10.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 3,181 - - 1,380 -
Div Payout % - - - 34.67% - - 17.69% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 95,697 88,648 85,980 89,647 86,223 85,796 82,180 10.71%
NOSH 63,798 63,775 63,689 63,633 63,544 27,975 27,611 75.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 8.76% 5.33% 6.07% 7.51% 7.48% 7.83% 5.57% -
ROE 10.04% 3.15% 12.50% 10.24% 6.76% 3.51% 9.50% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 172.00 81.96 278.13 191.89 122.65 137.54 507.60 -51.49%
EPS 15.06 4.37 16.88 14.42 9.17 10.77 28.26 -34.34%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 5.00 -
NAPS 1.50 1.39 1.35 1.4088 1.3569 3.0668 2.9763 -36.74%
Adjusted Per Share Value based on latest NOSH - 63,790
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.13 12.92 43.80 30.19 19.27 9.51 34.65 -15.08%
EPS 2.38 0.69 2.66 2.27 1.44 0.74 1.93 15.03%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.34 -
NAPS 0.2366 0.2192 0.2126 0.2217 0.2132 0.2121 0.2032 10.70%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.31 1.38 1.26 1.25 1.36 1.63 1.34 -
P/RPS 0.76 1.68 0.45 0.65 1.11 1.19 0.26 104.83%
P/EPS 8.70 31.57 7.46 8.67 14.83 15.13 4.74 50.07%
EY 11.50 3.17 13.40 11.54 6.74 6.61 21.09 -33.32%
DY 0.00 0.00 0.00 4.00 0.00 0.00 3.73 -
P/NAPS 0.87 0.99 0.93 0.89 1.00 0.53 0.45 55.38%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 -
Price 1.47 1.37 1.28 1.29 1.46 1.40 1.39 -
P/RPS 0.85 1.67 0.46 0.67 1.19 1.02 0.27 115.25%
P/EPS 9.76 31.34 7.58 8.95 15.92 13.00 4.92 58.07%
EY 10.24 3.19 13.19 11.18 6.28 7.69 20.33 -36.77%
DY 0.00 0.00 0.00 3.88 0.00 0.00 3.60 -
P/NAPS 0.98 0.99 0.95 0.92 1.08 0.46 0.47 63.43%

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