[TGUAN] YoY Annualized Quarter 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- -12.13%
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 380,374 321,701 226,318 177,137 140,157 133,326 104,126 -1.36%
PBT 26,391 30,085 24,159 12,172 8,733 14,631 12,441 -0.79%
Tax -3,475 -3,481 -2,425 -1,422 -930 -2,340 -341 -2.43%
NP 22,916 26,604 21,734 10,750 7,803 12,291 12,100 -0.67%
-
NP to SH 22,916 26,604 21,734 10,750 7,803 12,291 12,100 -0.67%
-
Tax Rate 13.17% 11.57% 10.04% 11.68% 10.65% 15.99% 2.74% -
Total Cost 357,458 295,097 204,584 166,387 132,354 121,035 92,026 -1.43%
-
Net Worth 159,660 132,854 107,773 85,980 82,180 73,273 62,168 -0.99%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,217 3,304 3,207 - 1,380 1,358 - -100.00%
Div Payout % 22.77% 12.42% 14.76% - 17.69% 11.05% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 159,660 132,854 107,773 85,980 82,180 73,273 62,168 -0.99%
NOSH 104,353 105,236 64,150 63,689 27,611 27,168 26,996 -1.42%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 6.02% 8.27% 9.60% 6.07% 5.57% 9.22% 11.62% -
ROE 14.35% 20.02% 20.17% 12.50% 9.50% 16.77% 19.46% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 364.51 486.71 352.79 278.13 507.60 490.74 385.70 0.06%
EPS 21.96 40.25 33.87 16.88 28.26 45.24 44.82 0.76%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 0.00 -100.00%
NAPS 1.53 2.01 1.68 1.35 2.9763 2.697 2.3028 0.43%
Adjusted Per Share Value based on latest NOSH - 63,741
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 94.05 79.54 55.96 43.80 34.65 32.97 25.75 -1.36%
EPS 5.67 6.58 5.37 2.66 1.93 3.04 2.99 -0.67%
DPS 1.29 0.82 0.79 0.00 0.34 0.34 0.00 -100.00%
NAPS 0.3948 0.3285 0.2665 0.2126 0.2032 0.1812 0.1537 -0.99%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.00 3.28 2.94 1.26 1.34 1.07 0.00 -
P/RPS 0.55 0.67 0.83 0.45 0.26 0.22 0.00 -100.00%
P/EPS 9.11 8.09 8.68 7.46 4.74 2.37 0.00 -100.00%
EY 10.98 12.36 11.52 13.40 21.09 42.28 0.00 -100.00%
DY 2.50 1.52 1.70 0.00 3.73 4.67 0.00 -100.00%
P/NAPS 1.31 1.64 1.75 0.93 0.45 0.40 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 26/02/04 27/02/03 19/02/02 21/02/01 25/02/00 -
Price 1.80 2.30 3.10 1.28 1.39 1.16 1.73 -
P/RPS 0.49 0.47 0.88 0.46 0.27 0.24 0.45 -0.09%
P/EPS 8.20 5.67 9.15 7.58 4.92 2.56 3.86 -0.79%
EY 12.20 17.63 10.93 13.19 20.33 39.00 25.91 0.80%
DY 2.78 2.17 1.61 0.00 3.60 4.31 0.00 -100.00%
P/NAPS 1.18 1.15 1.85 0.95 0.47 0.43 0.75 -0.48%

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