[TGUAN] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
19-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.32%
YoY- -36.51%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 162,812 155,874 153,916 140,157 137,413 132,292 129,244 16.62%
PBT 13,732 12,942 13,480 8,733 9,270 11,008 13,040 3.50%
Tax -1,497 -1,288 -1,428 -930 -1,029 -1,446 -1,296 10.07%
NP 12,234 11,654 12,052 7,803 8,241 9,562 11,744 2.76%
-
NP to SH 12,234 11,654 12,052 7,803 8,241 9,562 11,744 2.76%
-
Tax Rate 10.90% 9.95% 10.59% 10.65% 11.10% 13.14% 9.94% -
Total Cost 150,577 144,220 141,864 132,354 129,172 122,730 117,500 17.96%
-
Net Worth 89,647 86,223 85,796 82,180 80,510 79,046 77,125 10.54%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,242 - - 1,380 - - - -
Div Payout % 34.67% - - 17.69% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 89,647 86,223 85,796 82,180 80,510 79,046 77,125 10.54%
NOSH 63,633 63,544 27,975 27,611 27,593 27,572 27,516 74.78%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.51% 7.48% 7.83% 5.57% 6.00% 7.23% 9.09% -
ROE 13.65% 13.52% 14.05% 9.50% 10.24% 12.10% 15.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 255.86 245.30 550.17 507.60 497.99 479.80 469.70 -33.27%
EPS 19.23 18.34 43.08 28.26 29.87 34.68 42.68 -41.19%
DPS 6.67 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.4088 1.3569 3.0668 2.9763 2.9177 2.8669 2.8029 -36.75%
Adjusted Per Share Value based on latest NOSH - 27,632
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 40.26 38.54 38.06 34.65 33.98 32.71 31.96 16.62%
EPS 3.03 2.88 2.98 1.93 2.04 2.36 2.90 2.96%
DPS 1.05 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.2217 0.2132 0.2121 0.2032 0.1991 0.1954 0.1907 10.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.25 1.36 1.63 1.34 1.11 0.99 1.04 -
P/RPS 0.49 0.55 0.30 0.26 0.22 0.21 0.22 70.46%
P/EPS 6.50 7.42 3.78 4.74 3.72 2.85 2.44 92.05%
EY 15.38 13.49 26.43 21.09 26.91 35.03 41.04 -47.98%
DY 5.33 0.00 0.00 3.73 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.53 0.45 0.38 0.35 0.37 79.42%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 24/05/01 -
Price 1.29 1.46 1.40 1.39 1.11 1.11 1.00 -
P/RPS 0.50 0.60 0.25 0.27 0.22 0.23 0.21 78.21%
P/EPS 6.71 7.96 3.25 4.92 3.72 3.20 2.34 101.70%
EY 14.90 12.56 30.77 20.33 26.91 31.24 42.68 -50.38%
DY 5.17 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 0.92 1.08 0.46 0.47 0.38 0.39 0.36 86.81%

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