[TGUAN] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 4.98%
YoY- 48.45%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 362,454 307,472 220,884 162,812 137,413 135,301 96,772 -1.39%
PBT 26,637 25,262 21,590 13,732 9,270 16,464 10,390 -0.99%
Tax -2,613 -1,625 -1,460 -1,497 -1,029 -3,013 0 -100.00%
NP 24,024 23,637 20,130 12,234 8,241 13,450 10,390 -0.88%
-
NP to SH 24,024 23,637 20,130 12,234 8,241 13,450 10,390 -0.88%
-
Tax Rate 9.81% 6.43% 6.76% 10.90% 11.10% 18.30% 0.00% -
Total Cost 338,430 283,834 200,753 150,577 129,172 121,850 86,381 -1.44%
-
Net Worth 155,672 123,806 100,994 89,647 80,510 70,954 57,867 -1.04%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 4,242 - - - -
Div Payout % - - - 34.67% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 155,672 123,806 100,994 89,647 80,510 70,954 57,867 -1.04%
NOSH 105,183 65,854 63,920 63,633 27,593 27,081 26,999 -1.43%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 6.63% 7.69% 9.11% 7.51% 6.00% 9.94% 10.74% -
ROE 15.43% 19.09% 19.93% 13.65% 10.24% 18.96% 17.96% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 344.59 466.90 345.56 255.86 497.99 499.60 358.42 0.04%
EPS 22.84 35.89 31.49 19.23 29.87 49.67 38.48 0.55%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 1.48 1.88 1.58 1.4088 2.9177 2.62 2.1433 0.39%
Adjusted Per Share Value based on latest NOSH - 63,790
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.62 76.02 54.61 40.26 33.98 33.45 23.93 -1.39%
EPS 5.94 5.84 4.98 3.03 2.04 3.33 2.57 -0.88%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.3849 0.3061 0.2497 0.2217 0.1991 0.1754 0.1431 -1.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 1.89 2.98 2.22 1.25 1.11 1.29 0.00 -
P/RPS 0.55 0.64 0.64 0.49 0.22 0.26 0.00 -100.00%
P/EPS 8.27 8.30 7.05 6.50 3.72 2.60 0.00 -100.00%
EY 12.08 12.04 14.19 15.38 26.91 38.50 0.00 -100.00%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 1.28 1.59 1.41 0.89 0.38 0.49 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 22/11/05 25/11/04 06/11/03 20/11/02 21/11/01 29/11/00 30/11/99 -
Price 1.90 2.90 2.66 1.29 1.11 1.27 0.00 -
P/RPS 0.55 0.62 0.77 0.50 0.22 0.25 0.00 -100.00%
P/EPS 8.32 8.08 8.45 6.71 3.72 2.56 0.00 -100.00%
EY 12.02 12.38 11.84 14.90 26.91 39.11 0.00 -100.00%
DY 0.00 0.00 0.00 5.17 0.00 0.00 0.00 -
P/NAPS 1.28 1.54 1.68 0.92 0.38 0.48 0.00 -100.00%

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