[TGUAN] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -4.45%
YoY- -16.5%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 140,157 137,413 132,292 129,244 133,326 135,301 133,932 3.06%
PBT 8,733 9,270 11,008 13,040 14,631 16,464 16,580 -34.70%
Tax -930 -1,029 -1,446 -1,296 -2,340 -3,013 -2,478 -47.87%
NP 7,803 8,241 9,562 11,744 12,291 13,450 14,102 -32.52%
-
NP to SH 7,803 8,241 9,562 11,744 12,291 13,450 14,102 -32.52%
-
Tax Rate 10.65% 11.10% 13.14% 9.94% 15.99% 18.30% 14.95% -
Total Cost 132,354 129,172 122,730 117,500 121,035 121,850 119,830 6.83%
-
Net Worth 82,180 80,510 79,046 77,125 73,273 70,954 67,845 13.59%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 1,380 - - - 1,358 - - -
Div Payout % 17.69% - - - 11.05% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 82,180 80,510 79,046 77,125 73,273 70,954 67,845 13.59%
NOSH 27,611 27,593 27,572 27,516 27,168 27,081 26,994 1.51%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 5.57% 6.00% 7.23% 9.09% 9.22% 9.94% 10.53% -
ROE 9.50% 10.24% 12.10% 15.23% 16.77% 18.96% 20.79% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 507.60 497.99 479.80 469.70 490.74 499.60 496.14 1.52%
EPS 28.26 29.87 34.68 42.68 45.24 49.67 52.24 -33.53%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.9763 2.9177 2.8669 2.8029 2.697 2.62 2.5133 11.89%
Adjusted Per Share Value based on latest NOSH - 27,516
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 34.65 33.98 32.71 31.96 32.97 33.45 33.12 3.04%
EPS 1.93 2.04 2.36 2.90 3.04 3.33 3.49 -32.55%
DPS 0.34 0.00 0.00 0.00 0.34 0.00 0.00 -
NAPS 0.2032 0.1991 0.1954 0.1907 0.1812 0.1754 0.1677 13.61%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.34 1.11 0.99 1.04 1.07 1.29 1.56 -
P/RPS 0.26 0.22 0.21 0.22 0.22 0.26 0.31 -11.03%
P/EPS 4.74 3.72 2.85 2.44 2.37 2.60 2.99 35.84%
EY 21.09 26.91 35.03 41.04 42.28 38.50 33.49 -26.46%
DY 3.73 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.45 0.38 0.35 0.37 0.40 0.49 0.62 -19.18%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 19/02/02 21/11/01 23/08/01 24/05/01 21/02/01 29/11/00 29/08/00 -
Price 1.39 1.11 1.11 1.00 1.16 1.27 1.38 -
P/RPS 0.27 0.22 0.23 0.21 0.24 0.25 0.28 -2.38%
P/EPS 4.92 3.72 3.20 2.34 2.56 2.56 2.64 51.26%
EY 20.33 26.91 31.24 42.68 39.00 39.11 37.86 -33.86%
DY 3.60 0.00 0.00 0.00 4.31 0.00 0.00 -
P/NAPS 0.47 0.38 0.39 0.36 0.43 0.48 0.55 -9.92%

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