[TGUAN] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 244.62%
YoY- 64.89%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 70,702 226,318 165,663 109,735 52,273 177,137 122,109 -30.50%
PBT 6,082 24,159 16,193 10,315 2,996 12,172 10,299 -29.58%
Tax -348 -2,425 -1,095 -707 -208 -1,422 -1,123 -54.17%
NP 5,734 21,734 15,098 9,608 2,788 10,750 9,176 -26.88%
-
NP to SH 5,734 21,734 15,098 9,608 2,788 10,750 9,176 -26.88%
-
Tax Rate 5.72% 10.04% 6.76% 6.85% 6.94% 11.68% 10.90% -
Total Cost 64,968 204,584 150,565 100,127 49,485 166,387 112,933 -30.80%
-
Net Worth 114,679 107,773 100,994 95,697 88,648 85,980 89,647 17.82%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,207 - - - - 3,181 -
Div Payout % - 14.76% - - - - 34.67% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 114,679 107,773 100,994 95,697 88,648 85,980 89,647 17.82%
NOSH 65,159 64,150 63,920 63,798 63,775 63,689 63,633 1.59%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.11% 9.60% 9.11% 8.76% 5.33% 6.07% 7.51% -
ROE 5.00% 20.17% 14.95% 10.04% 3.15% 12.50% 10.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 108.51 352.79 259.17 172.00 81.96 278.13 191.89 -31.59%
EPS 8.80 33.87 23.62 15.06 4.37 16.88 14.42 -28.03%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.76 1.68 1.58 1.50 1.39 1.35 1.4088 15.98%
Adjusted Per Share Value based on latest NOSH - 63,797
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.50 56.03 41.01 27.17 12.94 43.85 30.23 -30.51%
EPS 1.42 5.38 3.74 2.38 0.69 2.66 2.27 -26.83%
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.2839 0.2668 0.25 0.2369 0.2195 0.2129 0.2219 17.83%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.99 2.94 2.22 1.31 1.38 1.26 1.25 -
P/RPS 2.76 0.83 0.86 0.76 1.68 0.45 0.65 161.98%
P/EPS 33.98 8.68 9.40 8.70 31.57 7.46 8.67 148.37%
EY 2.94 11.52 10.64 11.50 3.17 13.40 11.54 -59.77%
DY 0.00 1.70 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 1.70 1.75 1.41 0.87 0.99 0.93 0.89 53.88%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 -
Price 3.00 3.10 2.66 1.47 1.37 1.28 1.29 -
P/RPS 2.76 0.88 1.03 0.85 1.67 0.46 0.67 156.75%
P/EPS 34.09 9.15 11.26 9.76 31.34 7.58 8.95 143.69%
EY 2.93 10.93 8.88 10.24 3.19 13.19 11.18 -59.01%
DY 0.00 1.61 0.00 0.00 0.00 0.00 3.88 -
P/NAPS 1.70 1.85 1.68 0.98 0.99 0.95 0.92 50.52%

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