[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -76.11%
YoY- -16.5%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 140,157 103,060 66,146 32,311 133,326 101,476 66,966 63.40%
PBT 8,733 6,953 5,504 3,260 14,631 12,348 8,290 3.52%
Tax -930 -772 -723 -324 -2,340 -2,260 -1,239 -17.36%
NP 7,803 6,181 4,781 2,936 12,291 10,088 7,051 6.96%
-
NP to SH 7,803 6,181 4,781 2,936 12,291 10,088 7,051 6.96%
-
Tax Rate 10.65% 11.10% 13.14% 9.94% 15.99% 18.30% 14.95% -
Total Cost 132,354 96,879 61,365 29,375 121,035 91,388 59,915 69.37%
-
Net Worth 82,180 80,510 79,046 77,125 73,273 70,954 67,845 13.59%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,380 - - - 1,358 - - -
Div Payout % 17.69% - - - 11.05% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 82,180 80,510 79,046 77,125 73,273 70,954 67,845 13.59%
NOSH 27,611 27,593 27,572 27,516 27,168 27,081 26,994 1.51%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.57% 6.00% 7.23% 9.09% 9.22% 9.94% 10.53% -
ROE 9.50% 7.68% 6.05% 3.81% 16.77% 14.22% 10.39% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 507.60 373.49 239.90 117.42 490.74 374.70 248.07 60.96%
EPS 28.26 22.40 17.34 10.67 45.24 37.25 26.12 5.37%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.9763 2.9177 2.8669 2.8029 2.697 2.62 2.5133 11.89%
Adjusted Per Share Value based on latest NOSH - 27,516
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 34.65 25.48 16.35 7.99 32.97 25.09 16.56 63.37%
EPS 1.93 1.53 1.18 0.73 3.04 2.49 1.74 7.13%
DPS 0.34 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.2032 0.1991 0.1954 0.1907 0.1812 0.1754 0.1677 13.61%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.34 1.11 0.99 1.04 1.07 1.29 1.56 -
P/RPS 0.26 0.30 0.41 0.89 0.22 0.34 0.63 -44.47%
P/EPS 4.74 4.96 5.71 9.75 2.37 3.46 5.97 -14.22%
EY 21.09 20.18 17.52 10.26 42.28 28.88 16.74 16.59%
DY 3.73 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.45 0.38 0.35 0.37 0.40 0.49 0.62 -19.18%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 19/02/02 21/11/01 23/08/01 24/05/01 21/02/01 29/11/00 29/08/00 -
Price 1.39 1.11 1.11 1.00 1.16 1.27 1.38 -
P/RPS 0.27 0.30 0.46 0.85 0.24 0.34 0.56 -38.43%
P/EPS 4.92 4.96 6.40 9.37 2.56 3.41 5.28 -4.58%
EY 20.33 20.18 15.62 10.67 39.00 29.33 18.93 4.85%
DY 3.60 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.47 0.38 0.39 0.36 0.43 0.48 0.55 -9.92%

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