[TGUAN] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.6%
YoY- 52.52%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 52,273 55,028 44,172 39,458 38,479 37,097 36,914 26.12%
PBT 2,996 1,873 3,829 3,101 3,370 1,779 1,449 62.37%
Tax -208 -298 -480 -287 -357 -157 -49 162.39%
NP 2,788 1,575 3,349 2,814 3,013 1,622 1,400 58.35%
-
NP to SH 2,788 1,575 3,349 2,814 3,013 1,622 1,400 58.35%
-
Tax Rate 6.94% 15.91% 12.54% 9.26% 10.59% 8.83% 3.38% -
Total Cost 49,485 53,453 40,823 36,644 35,466 35,475 35,514 24.77%
-
Net Worth 88,648 63,741 89,868 86,583 85,796 82,241 80,567 6.58%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,381 - -
Div Payout % - - - - - 85.18% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 88,648 63,741 89,868 86,583 85,796 82,241 80,567 6.58%
NOSH 63,775 63,741 63,790 63,809 27,975 27,632 27,613 74.81%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 5.33% 2.86% 7.58% 7.13% 7.83% 4.37% 3.79% -
ROE 3.15% 2.47% 3.73% 3.25% 3.51% 1.97% 1.74% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 81.96 86.33 69.25 61.84 137.54 134.25 133.68 -27.85%
EPS 4.37 2.47 5.25 4.41 10.77 5.87 5.07 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.39 1.00 1.4088 1.3569 3.0668 2.9763 2.9177 -39.02%
Adjusted Per Share Value based on latest NOSH - 63,809
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 12.92 13.61 10.92 9.76 9.51 9.17 9.13 26.07%
EPS 0.69 0.39 0.83 0.70 0.74 0.40 0.35 57.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
NAPS 0.2192 0.1576 0.2222 0.2141 0.2121 0.2033 0.1992 6.59%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.38 1.26 1.25 1.36 1.63 1.34 1.11 -
P/RPS 1.68 1.46 1.81 2.20 1.19 1.00 0.83 60.08%
P/EPS 31.57 50.99 23.81 30.84 15.13 22.83 21.89 27.67%
EY 3.17 1.96 4.20 3.24 6.61 4.38 4.57 -21.65%
DY 0.00 0.00 0.00 0.00 0.00 3.73 0.00 -
P/NAPS 0.99 1.26 0.89 1.00 0.53 0.45 0.38 89.44%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 -
Price 1.37 1.28 1.29 1.46 1.40 1.39 1.11 -
P/RPS 1.67 1.48 1.86 2.36 1.02 1.04 0.83 59.44%
P/EPS 31.34 51.80 24.57 33.11 13.00 23.68 21.89 27.05%
EY 3.19 1.93 4.07 3.02 7.69 4.22 4.57 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
P/NAPS 0.99 1.28 0.92 1.08 0.46 0.47 0.38 89.44%

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