[TGUAN] QoQ Cumulative 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- 57.14%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 149,336 70,702 226,318 165,663 109,735 52,273 177,137 -10.76%
PBT 13,022 6,082 24,159 16,193 10,315 2,996 12,172 4.60%
Tax -858 -348 -2,425 -1,095 -707 -208 -1,422 -28.61%
NP 12,164 5,734 21,734 15,098 9,608 2,788 10,750 8.59%
-
NP to SH 12,164 5,734 21,734 15,098 9,608 2,788 10,750 8.59%
-
Tax Rate 6.59% 5.72% 10.04% 6.76% 6.85% 6.94% 11.68% -
Total Cost 137,172 64,968 204,584 150,565 100,127 49,485 166,387 -12.08%
-
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 10.32% 5.00% 20.17% 14.95% 10.04% 3.15% 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 228.10 108.51 352.79 259.17 172.00 81.96 278.13 -12.39%
EPS 18.58 8.80 33.87 23.62 15.06 4.37 16.88 6.61%
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 36.92 17.48 55.96 40.96 27.13 12.92 43.80 -10.77%
EPS 3.01 1.42 5.37 3.73 2.38 0.69 2.66 8.59%
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 1.34 2.76 0.83 0.86 0.76 1.68 0.45 107.11%
P/EPS 16.47 33.98 8.68 9.40 8.70 31.57 7.46 69.63%
EY 6.07 2.94 11.52 10.64 11.50 3.17 13.40 -41.04%
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 1.31 2.76 0.88 1.03 0.85 1.67 0.46 101.04%
P/EPS 16.04 34.09 9.15 11.26 9.76 31.34 7.58 64.90%
EY 6.23 2.93 10.93 8.88 10.24 3.19 13.19 -39.37%
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