[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.76%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 298,672 282,808 226,318 220,884 219,470 209,092 177,137 41.70%
PBT 26,044 24,328 24,159 21,590 20,630 11,984 12,172 66.12%
Tax -1,716 -1,392 -2,425 -1,460 -1,414 -832 -1,422 13.36%
NP 24,328 22,936 21,734 20,130 19,216 11,152 10,750 72.45%
-
NP to SH 24,328 22,936 21,734 20,130 19,216 11,152 10,750 72.45%
-
Tax Rate 6.59% 5.72% 10.04% 6.76% 6.85% 6.94% 11.68% -
Total Cost 274,344 259,872 204,584 200,753 200,254 197,940 166,387 39.60%
-
Net Worth 117,842 114,679 107,773 100,994 95,697 88,648 85,980 23.41%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,207 - - - - -
Div Payout % - - 14.76% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 117,842 114,679 107,773 100,994 95,697 88,648 85,980 23.41%
NOSH 65,468 65,159 64,150 63,920 63,798 63,775 63,689 1.85%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.15% 8.11% 9.60% 9.11% 8.76% 5.33% 6.07% -
ROE 20.64% 20.00% 20.17% 19.93% 20.08% 12.58% 12.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 456.21 434.03 352.79 345.56 344.01 327.86 278.13 39.12%
EPS 37.16 35.20 33.87 31.49 30.12 17.48 16.88 69.30%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.68 1.58 1.50 1.39 1.35 21.16%
Adjusted Per Share Value based on latest NOSH - 64,135
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 73.85 69.92 55.96 54.61 54.26 51.70 43.80 41.70%
EPS 6.02 5.67 5.37 4.98 4.75 2.76 2.66 72.46%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.2914 0.2835 0.2665 0.2497 0.2366 0.2192 0.2126 23.41%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.06 2.99 2.94 2.22 1.31 1.38 1.26 -
P/RPS 0.67 0.69 0.83 0.64 0.38 0.42 0.45 30.42%
P/EPS 8.23 8.49 8.68 7.05 4.35 7.89 7.46 6.77%
EY 12.14 11.77 11.52 14.19 22.99 12.67 13.40 -6.37%
DY 0.00 0.00 1.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.70 1.75 1.41 0.87 0.99 0.93 49.55%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 -
Price 2.98 3.00 3.10 2.66 1.47 1.37 1.28 -
P/RPS 0.65 0.69 0.88 0.77 0.43 0.42 0.46 25.94%
P/EPS 8.02 8.52 9.15 8.45 4.88 7.83 7.58 3.83%
EY 12.47 11.73 10.93 11.84 20.49 12.76 13.19 -3.67%
DY 0.00 0.00 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.70 1.85 1.68 0.98 0.99 0.95 45.12%

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