[TGUAN] YoY 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- -52.97%
YoY- -2.9%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
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 108,533 91,098 60,655 55,028 37,097 31,850 31,547 -1.30%
PBT 6,414 11,139 7,966 1,873 1,779 2,284 4,649 -0.34%
Tax -1,514 -2,262 -1,330 -298 -157 -82 -341 -1.57%
NP 4,900 8,877 6,636 1,575 1,622 2,202 4,308 -0.13%
-
NP to SH 4,900 8,877 6,636 1,575 1,622 2,202 4,308 -0.13%
-
Tax Rate 23.60% 20.31% 16.70% 15.91% 8.83% 3.59% 7.33% -
Total Cost 103,633 82,221 54,019 53,453 35,475 29,648 27,239 -1.41%
-
Net Worth 160,879 134,257 108,370 63,741 82,241 73,991 62,197 -1.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,257 3,339 3,244 - 1,381 - - -100.00%
Div Payout % 107.30% 37.62% 48.89% - 85.18% - - -
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 160,879 134,257 108,370 63,741 82,241 73,991 62,197 -1.00%
NOSH 105,150 105,236 64,892 63,741 27,632 27,434 27,009 -1.43%
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 4.51% 9.74% 10.94% 2.86% 4.37% 6.91% 13.66% -
ROE 3.05% 6.61% 6.12% 2.47% 1.97% 2.98% 6.93% -
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 103.22 136.39 93.47 86.33 134.25 116.09 116.80 0.13%
EPS 4.66 13.29 9.79 2.47 5.87 8.03 15.95 1.31%
DPS 5.00 5.00 5.00 0.00 5.00 0.00 0.00 -100.00%
NAPS 1.53 2.01 1.67 1.00 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 26.84 22.52 15.00 13.61 9.17 7.87 7.80 -1.30%
EPS 1.21 2.19 1.64 0.39 0.40 0.54 1.07 -0.13%
DPS 1.30 0.83 0.80 0.00 0.34 0.00 0.00 -100.00%
NAPS 0.3978 0.332 0.2679 0.1576 0.2033 0.1829 0.1538 -1.00%
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 1.94 2.40 3.15 1.46 1.00 0.92 0.00 -100.00%
P/EPS 42.92 24.14 28.75 50.99 22.83 13.33 0.00 -100.00%
EY 2.33 4.14 3.48 1.96 4.38 7.50 0.00 -100.00%
DY 2.50 1.52 1.70 0.00 3.73 0.00 0.00 -100.00%
P/NAPS 1.31 1.64 1.76 1.26 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 1.74 1.69 3.32 1.48 1.04 1.00 1.48 -0.17%
P/EPS 38.63 16.92 30.31 51.80 23.68 14.45 10.85 -1.34%
EY 2.59 5.91 3.30 1.93 4.22 6.92 9.22 1.35%
DY 2.78 2.17 1.61 0.00 3.60 0.00 0.00 -100.00%
P/NAPS 1.18 1.15 1.86 1.28 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