[TGUAN] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 19.01%
YoY- 139.21%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 57,462 52,273 55,028 44,172 39,458 38,479 37,097 33.98%
PBT 7,319 2,996 1,873 3,829 3,101 3,370 1,779 157.41%
Tax -499 -208 -298 -480 -287 -357 -157 116.63%
NP 6,820 2,788 1,575 3,349 2,814 3,013 1,622 161.19%
-
NP to SH 6,820 2,788 1,575 3,349 2,814 3,013 1,622 161.19%
-
Tax Rate 6.82% 6.94% 15.91% 12.54% 9.26% 10.59% 8.83% -
Total Cost 50,642 49,485 53,453 40,823 36,644 35,466 35,475 26.86%
-
Net Worth 95,696 88,648 63,741 89,868 86,583 85,796 82,241 10.66%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 1,381 -
Div Payout % - - - - - - 85.18% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 95,696 88,648 63,741 89,868 86,583 85,796 82,241 10.66%
NOSH 63,797 63,775 63,741 63,790 63,809 27,975 27,632 74.95%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.87% 5.33% 2.86% 7.58% 7.13% 7.83% 4.37% -
ROE 7.13% 3.15% 2.47% 3.73% 3.25% 3.51% 1.97% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.07 81.96 86.33 69.25 61.84 137.54 134.25 -23.41%
EPS 10.69 4.37 2.47 5.25 4.41 10.77 5.87 49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.50 1.39 1.00 1.4088 1.3569 3.0668 2.9763 -36.74%
Adjusted Per Share Value based on latest NOSH - 63,790
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.21 12.92 13.61 10.92 9.76 9.51 9.17 34.01%
EPS 1.69 0.69 0.39 0.83 0.70 0.74 0.40 162.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
NAPS 0.2366 0.2192 0.1576 0.2222 0.2141 0.2121 0.2033 10.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.31 1.38 1.26 1.25 1.36 1.63 1.34 -
P/RPS 1.45 1.68 1.46 1.81 2.20 1.19 1.00 28.19%
P/EPS 12.25 31.57 50.99 23.81 30.84 15.13 22.83 -34.04%
EY 8.16 3.17 1.96 4.20 3.24 6.61 4.38 51.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.73 -
P/NAPS 0.87 0.99 1.26 0.89 1.00 0.53 0.45 55.38%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 -
Price 1.47 1.37 1.28 1.29 1.46 1.40 1.39 -
P/RPS 1.63 1.67 1.48 1.86 2.36 1.02 1.04 35.03%
P/EPS 13.75 31.34 51.80 24.57 33.11 13.00 23.68 -30.46%
EY 7.27 3.19 1.93 4.07 3.02 7.69 4.22 43.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
P/NAPS 0.98 0.99 1.28 0.92 1.08 0.46 0.47 63.43%

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