[TGUAN] QoQ Annualized 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- -12.13%
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 220,884 219,470 209,092 177,137 162,812 155,874 153,916 27.20%
PBT 21,590 20,630 11,984 12,172 13,732 12,942 13,480 36.85%
Tax -1,460 -1,414 -832 -1,422 -1,497 -1,288 -1,428 1.48%
NP 20,130 19,216 11,152 10,750 12,234 11,654 12,052 40.73%
-
NP to SH 20,130 19,216 11,152 10,750 12,234 11,654 12,052 40.73%
-
Tax Rate 6.76% 6.85% 6.94% 11.68% 10.90% 9.95% 10.59% -
Total Cost 200,753 200,254 197,940 166,387 150,577 144,220 141,864 26.01%
-
Net Worth 100,994 95,697 88,648 85,980 89,647 86,223 85,796 11.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 4,242 - - -
Div Payout % - - - - 34.67% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 100,994 95,697 88,648 85,980 89,647 86,223 85,796 11.47%
NOSH 63,920 63,798 63,775 63,689 63,633 63,544 27,975 73.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 9.11% 8.76% 5.33% 6.07% 7.51% 7.48% 7.83% -
ROE 19.93% 20.08% 12.58% 12.50% 13.65% 13.52% 14.05% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 345.56 344.01 327.86 278.13 255.86 245.30 550.17 -26.63%
EPS 31.49 30.12 17.48 16.88 19.23 18.34 43.08 -18.83%
DPS 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 1.58 1.50 1.39 1.35 1.4088 1.3569 3.0668 -35.70%
Adjusted Per Share Value based on latest NOSH - 63,741
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 54.61 54.26 51.70 43.80 40.26 38.54 38.06 27.18%
EPS 4.98 4.75 2.76 2.66 3.03 2.88 2.98 40.77%
DPS 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.2497 0.2366 0.2192 0.2126 0.2217 0.2132 0.2121 11.48%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.22 1.31 1.38 1.26 1.25 1.36 1.63 -
P/RPS 0.64 0.38 0.42 0.45 0.49 0.55 0.30 65.64%
P/EPS 7.05 4.35 7.89 7.46 6.50 7.42 3.78 51.46%
EY 14.19 22.99 12.67 13.40 15.38 13.49 26.43 -33.91%
DY 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 1.41 0.87 0.99 0.93 0.89 1.00 0.53 91.88%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 31/05/02 -
Price 2.66 1.47 1.37 1.28 1.29 1.46 1.40 -
P/RPS 0.77 0.43 0.42 0.46 0.50 0.60 0.25 111.54%
P/EPS 8.45 4.88 7.83 7.58 6.71 7.96 3.25 88.97%
EY 11.84 20.49 12.76 13.19 14.90 12.56 30.77 -47.06%
DY 0.00 0.00 0.00 0.00 5.17 0.00 0.00 -
P/NAPS 1.68 0.98 0.99 0.95 0.92 1.08 0.46 136.96%

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