[TGUAN] YoY Annualized 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- 54.45%
YoY- 2.62%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 332,916 282,808 209,092 153,916 129,244 129,144 82,652 -1.47%
PBT 27,312 24,328 11,984 13,480 13,040 15,272 5,216 -1.74%
Tax -3,060 -1,392 -832 -1,428 -1,296 -1,208 0 -100.00%
NP 24,252 22,936 11,152 12,052 11,744 14,064 5,216 -1.62%
-
NP to SH 24,252 22,936 11,152 12,052 11,744 14,064 5,216 -1.62%
-
Tax Rate 11.20% 5.72% 6.94% 10.59% 9.94% 7.91% 0.00% -
Total Cost 308,664 259,872 197,940 141,864 117,500 115,080 77,436 -1.45%
-
Net Worth 149,469 114,679 88,648 85,796 77,125 65,702 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 149,469 114,679 88,648 85,796 77,125 65,702 0 -100.00%
NOSH 105,260 65,159 63,775 27,975 27,516 27,004 26,997 -1.43%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 7.28% 8.11% 5.33% 7.83% 9.09% 10.89% 6.31% -
ROE 16.23% 20.00% 12.58% 14.05% 15.23% 21.41% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 316.28 434.03 327.86 550.17 469.70 478.23 306.14 -0.03%
EPS 23.04 35.20 17.48 43.08 42.68 52.08 19.32 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.76 1.39 3.0668 2.8029 2.433 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 27,975
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 82.31 69.92 51.70 38.06 31.96 31.93 20.44 -1.47%
EPS 6.00 5.67 2.76 2.98 2.90 3.48 1.29 -1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3696 0.2835 0.2192 0.2121 0.1907 0.1625 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.21 2.99 1.38 1.63 1.04 1.77 0.00 -
P/RPS 0.70 0.69 0.42 0.30 0.22 0.37 0.00 -100.00%
P/EPS 9.59 8.49 7.89 3.78 2.44 3.40 0.00 -100.00%
EY 10.43 11.77 12.67 26.43 41.04 29.42 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.70 0.99 0.53 0.37 0.73 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 18/05/05 27/05/04 30/05/03 31/05/02 24/05/01 30/05/00 - -
Price 2.24 3.00 1.37 1.40 1.00 1.58 0.00 -
P/RPS 0.71 0.69 0.42 0.25 0.21 0.33 0.00 -100.00%
P/EPS 9.72 8.52 7.83 3.25 2.34 3.03 0.00 -100.00%
EY 10.29 11.73 12.76 30.77 42.68 32.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.70 0.99 0.46 0.36 0.65 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