[TGUAN] QoQ Annualized 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- -3.3%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 209,092 177,137 162,812 155,874 153,916 140,157 137,413 32.32%
PBT 11,984 12,172 13,732 12,942 13,480 8,733 9,270 18.69%
Tax -832 -1,422 -1,497 -1,288 -1,428 -930 -1,029 -13.22%
NP 11,152 10,750 12,234 11,654 12,052 7,803 8,241 22.36%
-
NP to SH 11,152 10,750 12,234 11,654 12,052 7,803 8,241 22.36%
-
Tax Rate 6.94% 11.68% 10.90% 9.95% 10.59% 10.65% 11.10% -
Total Cost 197,940 166,387 150,577 144,220 141,864 132,354 129,172 32.95%
-
Net Worth 88,648 85,980 89,647 86,223 85,796 82,180 80,510 6.63%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 4,242 - - 1,380 - -
Div Payout % - - 34.67% - - 17.69% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 88,648 85,980 89,647 86,223 85,796 82,180 80,510 6.63%
NOSH 63,775 63,689 63,633 63,544 27,975 27,611 27,593 74.89%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.33% 6.07% 7.51% 7.48% 7.83% 5.57% 6.00% -
ROE 12.58% 12.50% 13.65% 13.52% 14.05% 9.50% 10.24% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 327.86 278.13 255.86 245.30 550.17 507.60 497.99 -24.33%
EPS 17.48 16.88 19.23 18.34 43.08 28.26 29.87 -30.05%
DPS 0.00 0.00 6.67 0.00 0.00 5.00 0.00 -
NAPS 1.39 1.35 1.4088 1.3569 3.0668 2.9763 2.9177 -39.02%
Adjusted Per Share Value based on latest NOSH - 63,809
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 51.76 43.85 40.31 38.59 38.10 34.70 34.02 32.31%
EPS 2.76 2.66 3.03 2.89 2.98 1.93 2.04 22.34%
DPS 0.00 0.00 1.05 0.00 0.00 0.34 0.00 -
NAPS 0.2195 0.2129 0.2219 0.2135 0.2124 0.2034 0.1993 6.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.38 1.26 1.25 1.36 1.63 1.34 1.11 -
P/RPS 0.42 0.45 0.49 0.55 0.30 0.26 0.22 53.95%
P/EPS 7.89 7.46 6.50 7.42 3.78 4.74 3.72 65.15%
EY 12.67 13.40 15.38 13.49 26.43 21.09 26.91 -39.50%
DY 0.00 0.00 5.33 0.00 0.00 3.73 0.00 -
P/NAPS 0.99 0.93 0.89 1.00 0.53 0.45 0.38 89.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 -
Price 1.37 1.28 1.29 1.46 1.40 1.39 1.11 -
P/RPS 0.42 0.46 0.50 0.60 0.25 0.27 0.22 53.95%
P/EPS 7.83 7.58 6.71 7.96 3.25 4.92 3.72 64.31%
EY 12.76 13.19 14.90 12.56 30.77 20.33 26.91 -39.22%
DY 0.00 0.00 5.17 0.00 0.00 3.60 0.00 -
P/NAPS 0.99 0.95 0.92 1.08 0.46 0.47 0.38 89.44%

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