[TGUAN] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.6%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 90,625 78,633 57,462 39,458 33,836 34,680 24,111 -1.39%
PBT 7,282 6,940 7,319 3,101 2,244 4,471 2,917 -0.96%
Tax -667 -510 -499 -287 -399 -936 0 -100.00%
NP 6,615 6,430 6,820 2,814 1,845 3,535 2,917 -0.86%
-
NP to SH 6,615 6,430 6,820 2,814 1,845 3,535 2,917 -0.86%
-
Tax Rate 9.16% 7.35% 6.82% 9.26% 17.78% 20.93% 0.00% -
Total Cost 84,010 72,203 50,642 36,644 31,991 31,145 21,194 -1.45%
-
Net Worth 150,388 118,343 95,696 86,583 79,183 67,872 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - 1,350 - -
Div Payout % - - - - - 38.20% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 150,388 118,343 95,696 86,583 79,183 67,872 0 -100.00%
NOSH 105,166 65,746 63,797 63,809 27,619 27,005 26,984 -1.43%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.30% 8.18% 11.87% 7.13% 5.45% 10.19% 12.10% -
ROE 4.40% 5.43% 7.13% 3.25% 2.33% 5.21% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 86.17 119.60 90.07 61.84 122.51 128.42 89.35 0.03%
EPS 6.29 9.78 10.69 4.41 6.68 13.09 10.81 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.43 1.80 1.50 1.3569 2.8669 2.5133 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,809
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 22.41 19.44 14.21 9.76 8.37 8.57 5.96 -1.39%
EPS 1.64 1.59 1.69 0.70 0.46 0.87 0.72 -0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.33 0.00 -
NAPS 0.3718 0.2926 0.2366 0.2141 0.1958 0.1678 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.14 3.06 1.31 1.36 0.99 1.56 0.00 -
P/RPS 2.48 2.56 1.45 2.20 0.81 1.21 0.00 -100.00%
P/EPS 34.02 31.29 12.25 30.84 14.82 11.92 0.00 -100.00%
EY 2.94 3.20 8.16 3.24 6.75 8.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.21 0.00 -
P/NAPS 1.50 1.70 0.87 1.00 0.35 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 29/08/00 - -
Price 2.00 2.98 1.47 1.46 1.11 1.38 0.00 -
P/RPS 2.32 2.49 1.63 2.36 0.91 1.07 0.00 -100.00%
P/EPS 31.80 30.47 13.75 33.11 16.62 10.54 0.00 -100.00%
EY 3.15 3.28 7.27 3.02 6.02 9.49 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.62 0.00 -
P/NAPS 1.40 1.66 0.98 1.08 0.39 0.55 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