[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -74.07%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 226,318 165,663 109,735 52,273 177,137 122,109 77,937 103.14%
PBT 24,159 16,193 10,315 2,996 12,172 10,299 6,471 140.08%
Tax -2,425 -1,095 -707 -208 -1,422 -1,123 -644 141.45%
NP 21,734 15,098 9,608 2,788 10,750 9,176 5,827 139.93%
-
NP to SH 21,734 15,098 9,608 2,788 10,750 9,176 5,827 139.93%
-
Tax Rate 10.04% 6.76% 6.85% 6.94% 11.68% 10.90% 9.95% -
Total Cost 204,584 150,565 100,127 49,485 166,387 112,933 72,110 100.02%
-
Net Worth 107,773 100,994 95,697 88,648 85,980 89,647 86,223 15.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,207 - - - - 3,181 - -
Div Payout % 14.76% - - - - 34.67% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 107,773 100,994 95,697 88,648 85,980 89,647 86,223 15.98%
NOSH 64,150 63,920 63,798 63,775 63,689 63,633 63,544 0.63%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.60% 9.11% 8.76% 5.33% 6.07% 7.51% 7.48% -
ROE 20.17% 14.95% 10.04% 3.15% 12.50% 10.24% 6.76% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 352.79 259.17 172.00 81.96 278.13 191.89 122.65 101.86%
EPS 33.87 23.62 15.06 4.37 16.88 14.42 9.17 138.37%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.68 1.58 1.50 1.39 1.35 1.4088 1.3569 15.25%
Adjusted Per Share Value based on latest NOSH - 63,775
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.96 40.96 27.13 12.92 43.80 30.19 19.27 103.15%
EPS 5.37 3.73 2.38 0.69 2.66 2.27 1.44 139.90%
DPS 0.79 0.00 0.00 0.00 0.00 0.79 0.00 -
NAPS 0.2665 0.2497 0.2366 0.2192 0.2126 0.2217 0.2132 15.99%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.94 2.22 1.31 1.38 1.26 1.25 1.36 -
P/RPS 0.83 0.86 0.76 1.68 0.45 0.65 1.11 -17.57%
P/EPS 8.68 9.40 8.70 31.57 7.46 8.67 14.83 -29.96%
EY 11.52 10.64 11.50 3.17 13.40 11.54 6.74 42.81%
DY 1.70 0.00 0.00 0.00 0.00 4.00 0.00 -
P/NAPS 1.75 1.41 0.87 0.99 0.93 0.89 1.00 45.07%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 -
Price 3.10 2.66 1.47 1.37 1.28 1.29 1.46 -
P/RPS 0.88 1.03 0.85 1.67 0.46 0.67 1.19 -18.17%
P/EPS 9.15 11.26 9.76 31.34 7.58 8.95 15.92 -30.80%
EY 10.93 8.88 10.24 3.19 13.19 11.18 6.28 44.54%
DY 1.61 0.00 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 1.85 1.68 0.98 0.99 0.95 0.92 1.08 43.02%

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