[TGUAN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 3.28%
YoY- 44.99%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 220,692 208,935 190,931 177,137 159,728 152,470 146,848 31.17%
PBT 18,066 16,017 11,799 12,173 12,073 9,693 8,836 61.02%
Tax -1,393 -1,485 -1,273 -1,422 -1,663 -1,232 -1,344 2.41%
NP 16,673 14,532 10,526 10,751 10,410 8,461 7,492 70.37%
-
NP to SH 16,673 14,532 10,526 10,751 10,410 8,461 7,492 70.37%
-
Tax Rate 7.71% 9.27% 10.79% 11.68% 13.77% 12.71% 15.21% -
Total Cost 204,019 194,403 180,405 166,386 149,318 144,009 139,356 28.90%
-
Net Worth 101,334 95,696 88,648 63,741 89,868 86,583 83,927 13.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 1,381 1,381 1,381 -
Div Payout % - - - - 13.27% 16.33% 18.44% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 101,334 95,696 88,648 63,741 89,868 86,583 83,927 13.37%
NOSH 64,135 63,797 63,775 63,741 63,790 63,809 27,975 73.77%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.55% 6.96% 5.51% 6.07% 6.52% 5.55% 5.10% -
ROE 16.45% 15.19% 11.87% 16.87% 11.58% 9.77% 8.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 344.10 327.49 299.38 277.90 250.39 238.95 524.91 -24.51%
EPS 26.00 22.78 16.50 16.87 16.32 13.26 26.78 -1.94%
DPS 0.00 0.00 0.00 0.00 2.17 2.17 5.00 -
NAPS 1.58 1.50 1.39 1.00 1.4088 1.3569 3.00 -34.75%
Adjusted Per Share Value based on latest NOSH - 63,741
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.57 51.66 47.21 43.80 39.49 37.70 36.31 31.17%
EPS 4.12 3.59 2.60 2.66 2.57 2.09 1.85 70.45%
DPS 0.00 0.00 0.00 0.00 0.34 0.34 0.34 -
NAPS 0.2506 0.2366 0.2192 0.1576 0.2222 0.2141 0.2075 13.39%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.22 1.31 1.38 1.26 1.25 1.36 1.63 -
P/RPS 0.65 0.40 0.46 0.45 0.50 0.57 0.31 63.74%
P/EPS 8.54 5.75 8.36 7.47 7.66 10.26 6.09 25.25%
EY 11.71 17.39 11.96 13.39 13.06 9.75 16.43 -20.19%
DY 0.00 0.00 0.00 0.00 1.73 1.59 3.07 -
P/NAPS 1.41 0.87 0.99 1.26 0.89 1.00 0.54 89.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 31/05/02 -
Price 2.66 1.47 1.37 1.28 1.29 1.46 1.40 -
P/RPS 0.77 0.45 0.46 0.46 0.52 0.61 0.27 100.97%
P/EPS 10.23 6.45 8.30 7.59 7.90 11.01 5.23 56.34%
EY 9.77 15.50 12.05 13.18 12.65 9.08 19.13 -36.08%
DY 0.00 0.00 0.00 0.00 1.68 1.48 3.57 -
P/NAPS 1.68 0.98 0.99 1.28 0.92 1.08 0.47 133.59%

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