[TGUAN] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 43.95%
YoY- 102.18%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 230,604 149,336 70,702 226,318 165,663 109,735 52,273 168.25%
PBT 18,947 13,022 6,082 24,159 16,193 10,315 2,996 240.83%
Tax -1,219 -858 -348 -2,425 -1,095 -707 -208 224.01%
NP 17,728 12,164 5,734 21,734 15,098 9,608 2,788 242.06%
-
NP to SH 17,728 12,164 5,734 21,734 15,098 9,608 2,788 242.06%
-
Tax Rate 6.43% 6.59% 5.72% 10.04% 6.76% 6.85% 6.94% -
Total Cost 212,876 137,172 64,968 204,584 150,565 100,127 49,485 163.80%
-
Net Worth 123,806 117,842 114,679 107,773 100,994 95,697 88,648 24.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 3,207 - - - -
Div Payout % - - - 14.76% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 123,806 117,842 114,679 107,773 100,994 95,697 88,648 24.86%
NOSH 65,854 65,468 65,159 64,150 63,920 63,798 63,775 2.15%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.69% 8.15% 8.11% 9.60% 9.11% 8.76% 5.33% -
ROE 14.32% 10.32% 5.00% 20.17% 14.95% 10.04% 3.15% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 350.17 228.10 108.51 352.79 259.17 172.00 81.96 162.60%
EPS 26.92 18.58 8.80 33.87 23.62 15.06 4.37 234.93%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.88 1.80 1.76 1.68 1.58 1.50 1.39 22.23%
Adjusted Per Share Value based on latest NOSH - 64,892
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 57.02 36.92 17.48 55.96 40.96 27.13 12.92 168.32%
EPS 4.38 3.01 1.42 5.37 3.73 2.38 0.69 241.68%
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 0.3061 0.2914 0.2835 0.2665 0.2497 0.2366 0.2192 24.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.98 3.06 2.99 2.94 2.22 1.31 1.38 -
P/RPS 0.85 1.34 2.76 0.83 0.86 0.76 1.68 -36.42%
P/EPS 11.07 16.47 33.98 8.68 9.40 8.70 31.57 -50.17%
EY 9.03 6.07 2.94 11.52 10.64 11.50 3.17 100.56%
DY 0.00 0.00 0.00 1.70 0.00 0.00 0.00 -
P/NAPS 1.59 1.70 1.70 1.75 1.41 0.87 0.99 37.02%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 30/05/03 -
Price 2.90 2.98 3.00 3.10 2.66 1.47 1.37 -
P/RPS 0.83 1.31 2.76 0.88 1.03 0.85 1.67 -37.17%
P/EPS 10.77 16.04 34.09 9.15 11.26 9.76 31.34 -50.84%
EY 9.28 6.23 2.93 10.93 8.88 10.24 3.19 103.38%
DY 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
P/NAPS 1.54 1.66 1.70 1.85 1.68 0.98 0.99 34.14%

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