[TGUAN] QoQ Cumulative 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- 17.15%
YoY- 37.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 165,663 109,735 52,273 177,137 122,109 77,937 38,479 164.41%
PBT 16,193 10,315 2,996 12,172 10,299 6,471 3,370 184.47%
Tax -1,095 -707 -208 -1,422 -1,123 -644 -357 110.96%
NP 15,098 9,608 2,788 10,750 9,176 5,827 3,013 192.54%
-
NP to SH 15,098 9,608 2,788 10,750 9,176 5,827 3,013 192.54%
-
Tax Rate 6.76% 6.85% 6.94% 11.68% 10.90% 9.95% 10.59% -
Total Cost 150,565 100,127 49,485 166,387 112,933 72,110 35,466 161.95%
-
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 - - - - 3,181 - - -
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 14.95% 10.04% 3.15% 12.50% 10.24% 6.76% 3.51% -
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 259.17 172.00 81.96 278.13 191.89 122.65 137.54 52.49%
EPS 23.62 15.06 4.37 16.88 14.42 9.17 10.77 68.72%
DPS 0.00 0.00 0.00 0.00 5.00 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 40.96 27.13 12.92 43.80 30.19 19.27 9.51 164.48%
EPS 3.73 2.38 0.69 2.66 2.27 1.44 0.74 193.69%
DPS 0.00 0.00 0.00 0.00 0.79 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 0.86 0.76 1.68 0.45 0.65 1.11 1.19 -19.45%
P/EPS 9.40 8.70 31.57 7.46 8.67 14.83 15.13 -27.16%
EY 10.64 11.50 3.17 13.40 11.54 6.74 6.61 37.30%
DY 0.00 0.00 0.00 0.00 4.00 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 1.03 0.85 1.67 0.46 0.67 1.19 1.02 0.65%
P/EPS 11.26 9.76 31.34 7.58 8.95 15.92 13.00 -9.12%
EY 8.88 10.24 3.19 13.19 11.18 6.28 7.69 10.05%
DY 0.00 0.00 0.00 0.00 3.88 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