[TGUAN] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -11.55%
YoY- -39.67%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 159,728 152,470 146,848 140,680 134,911 132,507 133,351 12.77%
PBT 12,073 9,693 8,836 8,726 9,237 11,846 14,073 -9.70%
Tax -1,663 -1,232 -1,344 -1,311 -854 -1,826 -2,363 -20.86%
NP 10,410 8,461 7,492 7,415 8,383 10,020 11,710 -7.53%
-
NP to SH 10,410 8,461 7,492 7,415 8,383 10,020 11,710 -7.53%
-
Tax Rate 13.77% 12.71% 15.21% 15.02% 9.25% 15.41% 16.79% -
Total Cost 149,318 144,009 139,356 133,265 126,528 122,487 121,641 14.63%
-
Net Worth 89,868 86,583 83,927 55,264 55,226 79,183 77,125 10.72%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,381 1,381 1,381 1,381 - - 1,350 1.52%
Div Payout % 13.27% 16.33% 18.44% 18.63% - - 11.53% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 89,868 86,583 83,927 55,264 55,226 79,183 77,125 10.72%
NOSH 63,790 63,809 27,975 27,632 27,613 27,619 27,516 75.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.52% 5.55% 5.10% 5.27% 6.21% 7.56% 8.78% -
ROE 11.58% 9.77% 8.93% 13.42% 15.18% 12.65% 15.18% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 250.39 238.95 524.91 509.12 488.57 479.75 484.62 -35.58%
EPS 16.32 13.26 26.78 26.83 30.36 36.28 42.56 -47.18%
DPS 2.17 2.17 5.00 5.00 0.00 0.00 5.00 -42.64%
NAPS 1.4088 1.3569 3.00 2.00 2.00 2.8669 2.8029 -36.75%
Adjusted Per Share Value based on latest NOSH - 27,632
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.49 37.70 36.31 34.78 33.36 32.76 32.97 12.77%
EPS 2.57 2.09 1.85 1.83 2.07 2.48 2.90 -7.73%
DPS 0.34 0.34 0.34 0.34 0.00 0.00 0.33 2.00%
NAPS 0.2222 0.2141 0.2075 0.1366 0.1365 0.1958 0.1907 10.71%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.25 1.36 1.63 1.34 1.11 0.99 1.04 -
P/RPS 0.50 0.57 0.31 0.26 0.23 0.21 0.21 78.21%
P/EPS 7.66 10.26 6.09 4.99 3.66 2.73 2.44 114.25%
EY 13.06 9.75 16.43 20.03 27.35 36.64 40.92 -53.26%
DY 1.73 1.59 3.07 3.73 0.00 0.00 4.81 -49.39%
P/NAPS 0.89 1.00 0.54 0.67 0.56 0.35 0.37 79.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 24/05/01 -
Price 1.29 1.46 1.40 1.39 1.11 1.11 1.00 -
P/RPS 0.52 0.61 0.27 0.27 0.23 0.23 0.21 82.92%
P/EPS 7.90 11.01 5.23 5.18 3.66 3.06 2.35 124.24%
EY 12.65 9.08 19.13 19.31 27.35 32.68 42.56 -55.42%
DY 1.68 1.48 3.57 3.60 0.00 0.00 5.00 -51.63%
P/NAPS 0.92 1.08 0.47 0.70 0.56 0.39 0.36 86.81%

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