[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -61.39%
YoY- 2.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 177,137 122,109 77,937 38,479 140,157 103,060 66,146 92.49%
PBT 12,172 10,299 6,471 3,370 8,733 6,953 5,504 69.49%
Tax -1,422 -1,123 -644 -357 -930 -772 -723 56.78%
NP 10,750 9,176 5,827 3,013 7,803 6,181 4,781 71.37%
-
NP to SH 10,750 9,176 5,827 3,013 7,803 6,181 4,781 71.37%
-
Tax Rate 11.68% 10.90% 9.95% 10.59% 10.65% 11.10% 13.14% -
Total Cost 166,387 112,933 72,110 35,466 132,354 96,879 61,365 94.09%
-
Net Worth 85,980 89,647 86,223 85,796 82,180 80,510 79,046 5.74%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 3,181 - - 1,380 - - -
Div Payout % - 34.67% - - 17.69% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 85,980 89,647 86,223 85,796 82,180 80,510 79,046 5.74%
NOSH 63,689 63,633 63,544 27,975 27,611 27,593 27,572 74.47%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.07% 7.51% 7.48% 7.83% 5.57% 6.00% 7.23% -
ROE 12.50% 10.24% 6.76% 3.51% 9.50% 7.68% 6.05% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 278.13 191.89 122.65 137.54 507.60 373.49 239.90 10.33%
EPS 16.88 14.42 9.17 10.77 28.26 22.40 17.34 -1.77%
DPS 0.00 5.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.35 1.4088 1.3569 3.0668 2.9763 2.9177 2.8669 -39.39%
Adjusted Per Share Value based on latest NOSH - 27,975
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.80 30.19 19.27 9.51 34.65 25.48 16.35 92.54%
EPS 2.66 2.27 1.44 0.74 1.93 1.53 1.18 71.66%
DPS 0.00 0.79 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.2126 0.2217 0.2132 0.2121 0.2032 0.1991 0.1954 5.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.26 1.25 1.36 1.63 1.34 1.11 0.99 -
P/RPS 0.45 0.65 1.11 1.19 0.26 0.30 0.41 6.38%
P/EPS 7.46 8.67 14.83 15.13 4.74 4.96 5.71 19.45%
EY 13.40 11.54 6.74 6.61 21.09 20.18 17.52 -16.32%
DY 0.00 4.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 0.93 0.89 1.00 0.53 0.45 0.38 0.35 91.50%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 -
Price 1.28 1.29 1.46 1.40 1.39 1.11 1.11 -
P/RPS 0.46 0.67 1.19 1.02 0.27 0.30 0.46 0.00%
P/EPS 7.58 8.95 15.92 13.00 4.92 4.96 6.40 11.90%
EY 13.19 11.18 6.28 7.69 20.33 20.18 15.62 -10.63%
DY 0.00 3.88 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 0.95 0.92 1.08 0.46 0.47 0.38 0.39 80.74%

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