[TGUAN] YoY Annual (Unaudited) 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
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 469,514 380,374 227,613 177,137 140,157 133,326 104,126 -1.60%
PBT 26,904 26,391 24,202 12,172 8,733 14,631 12,441 -0.82%
Tax -5,332 -3,475 -2,750 -1,422 -930 -2,340 -341 -2.91%
NP 21,572 22,916 21,452 10,750 7,803 12,291 12,100 -0.61%
-
NP to SH 21,571 22,916 21,452 10,750 7,803 12,291 12,100 -0.61%
-
Tax Rate 19.82% 13.17% 11.36% 11.68% 10.65% 15.99% 2.74% -
Total Cost 447,942 357,458 206,161 166,387 132,354 121,035 92,026 -1.68%
-
Net Worth 174,680 159,660 107,131 85,980 82,180 73,273 62,168 -1.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 3,156 5,217 3,207 - 1,380 1,358 - -100.00%
Div Payout % 14.63% 22.77% 14.95% - 17.69% 11.05% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 174,680 159,660 107,131 85,980 82,180 73,273 62,168 -1.10%
NOSH 105,229 104,353 105,236 63,689 27,611 27,168 26,996 -1.45%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.59% 6.02% 9.42% 6.07% 5.57% 9.22% 11.62% -
ROE 12.35% 14.35% 20.02% 12.50% 9.50% 16.77% 19.46% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 446.18 364.51 354.81 278.13 507.60 490.74 385.70 -0.15%
EPS 20.50 21.96 33.44 16.88 28.26 45.24 44.82 0.84%
DPS 3.00 5.00 5.00 0.00 5.00 5.00 0.00 -100.00%
NAPS 1.66 1.53 1.67 1.35 2.9763 2.697 2.3028 0.35%
Adjusted Per Share Value based on latest NOSH - 63,741
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 116.09 94.05 56.28 43.80 34.65 32.97 25.75 -1.60%
EPS 5.33 5.67 5.30 2.66 1.93 3.04 2.99 -0.61%
DPS 0.78 1.29 0.79 0.00 0.34 0.34 0.00 -100.00%
NAPS 0.4319 0.3948 0.2649 0.2126 0.2032 0.1812 0.1537 -1.10%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/02 31/12/01 26/12/00 - -
Price 1.43 2.00 3.28 1.26 1.34 1.07 0.00 -
P/RPS 0.32 0.55 0.65 0.45 0.26 0.22 0.00 -100.00%
P/EPS 6.98 9.11 7.85 7.46 4.74 2.37 0.00 -100.00%
EY 14.34 10.98 12.74 13.40 21.09 42.28 0.00 -100.00%
DY 2.10 2.50 1.52 0.00 3.73 4.67 0.00 -100.00%
P/NAPS 0.86 1.31 2.45 0.93 0.45 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/07 28/02/06 26/02/04 27/02/03 19/02/02 21/02/01 25/02/00 -
Price 1.56 1.80 3.10 1.28 1.39 1.16 1.73 -
P/RPS 0.35 0.49 0.62 0.46 0.27 0.24 0.45 0.27%
P/EPS 7.61 8.20 7.42 7.58 4.92 2.56 3.86 -0.72%
EY 13.14 12.20 13.48 13.19 20.33 39.00 25.91 0.73%
DY 1.92 2.78 1.61 0.00 3.60 4.31 0.00 -100.00%
P/NAPS 0.94 1.18 2.31 0.95 0.47 0.43 0.75 -0.24%

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