[TGUAN] QoQ 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- 85.76%
YoY- 2.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 55,028 44,172 39,458 38,479 37,097 36,914 33,836 38.17%
PBT 1,873 3,829 3,101 3,370 1,779 1,449 2,244 -11.32%
Tax -298 -480 -287 -357 -157 -49 -399 -17.63%
NP 1,575 3,349 2,814 3,013 1,622 1,400 1,845 -9.98%
-
NP to SH 1,575 3,349 2,814 3,013 1,622 1,400 1,845 -9.98%
-
Tax Rate 15.91% 12.54% 9.26% 10.59% 8.83% 3.38% 17.78% -
Total Cost 53,453 40,823 36,644 35,466 35,475 35,514 31,991 40.67%
-
Net Worth 63,741 89,868 86,583 85,796 82,241 80,567 79,183 -13.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,381 - - -
Div Payout % - - - - 85.18% - - -
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 63,741 89,868 86,583 85,796 82,241 80,567 79,183 -13.43%
NOSH 63,741 63,790 63,809 27,975 27,632 27,613 27,619 74.37%
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 2.86% 7.58% 7.13% 7.83% 4.37% 3.79% 5.45% -
ROE 2.47% 3.73% 3.25% 3.51% 1.97% 1.74% 2.33% -
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 86.33 69.25 61.84 137.54 134.25 133.68 122.51 -20.76%
EPS 2.47 5.25 4.41 10.77 5.87 5.07 6.68 -48.38%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.4088 1.3569 3.0668 2.9763 2.9177 2.8669 -50.35%
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 13.61 10.92 9.76 9.51 9.17 9.13 8.37 38.15%
EPS 0.39 0.83 0.70 0.74 0.40 0.35 0.46 -10.39%
DPS 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.1576 0.2222 0.2141 0.2121 0.2033 0.1992 0.1958 -13.43%
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 1.46 1.81 2.20 1.19 1.00 0.83 0.81 47.94%
P/EPS 50.99 23.81 30.84 15.13 22.83 21.89 14.82 127.39%
EY 1.96 4.20 3.24 6.61 4.38 4.57 6.75 -56.05%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 1.26 0.89 1.00 0.53 0.45 0.38 0.35 134.34%
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 1.48 1.86 2.36 1.02 1.04 0.83 0.91 38.17%
P/EPS 51.80 24.57 33.11 13.00 23.68 21.89 16.62 112.92%
EY 1.93 4.07 3.02 7.69 4.22 4.57 6.02 -53.06%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.28 0.92 1.08 0.46 0.47 0.38 0.39 120.37%

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