[TGUAN] QoQ Cumulative 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- 26.24%
YoY- -36.51%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 122,109 77,937 38,479 140,157 103,060 66,146 32,311 142.42%
PBT 10,299 6,471 3,370 8,733 6,953 5,504 3,260 115.15%
Tax -1,123 -644 -357 -930 -772 -723 -324 128.85%
NP 9,176 5,827 3,013 7,803 6,181 4,781 2,936 113.61%
-
NP to SH 9,176 5,827 3,013 7,803 6,181 4,781 2,936 113.61%
-
Tax Rate 10.90% 9.95% 10.59% 10.65% 11.10% 13.14% 9.94% -
Total Cost 112,933 72,110 35,466 132,354 96,879 61,365 29,375 145.21%
-
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 3,181 - - 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 10.24% 6.76% 3.51% 9.50% 7.68% 6.05% 3.81% -
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 191.89 122.65 137.54 507.60 373.49 239.90 117.42 38.70%
EPS 14.42 9.17 10.77 28.26 22.40 17.34 10.67 22.21%
DPS 5.00 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 30.19 19.27 9.51 34.65 25.48 16.35 7.99 142.39%
EPS 2.27 1.44 0.74 1.93 1.53 1.18 0.73 112.89%
DPS 0.79 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 0.65 1.11 1.19 0.26 0.30 0.41 0.89 -18.88%
P/EPS 8.67 14.83 15.13 4.74 4.96 5.71 9.75 -7.52%
EY 11.54 6.74 6.61 21.09 20.18 17.52 10.26 8.14%
DY 4.00 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 0.67 1.19 1.02 0.27 0.30 0.46 0.85 -14.65%
P/EPS 8.95 15.92 13.00 4.92 4.96 6.40 9.37 -3.00%
EY 11.18 6.28 7.69 20.33 20.18 15.62 10.67 3.15%
DY 3.88 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