[TGUAN] QoQ 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- -19.5%
YoY- 63.93%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 78,633 70,702 60,655 55,929 57,462 52,273 55,028 26.89%
PBT 6,940 6,082 7,966 5,878 7,319 2,996 1,873 139.64%
Tax -510 -348 -1,330 -388 -499 -208 -298 43.12%
NP 6,430 5,734 6,636 5,490 6,820 2,788 1,575 155.65%
-
NP to SH 6,430 5,734 6,636 5,490 6,820 2,788 1,575 155.65%
-
Tax Rate 7.35% 5.72% 16.70% 6.60% 6.82% 6.94% 15.91% -
Total Cost 72,203 64,968 54,019 50,439 50,642 49,485 53,453 22.21%
-
Net Worth 118,343 114,679 108,370 101,334 95,696 88,648 63,741 51.11%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,244 - - - - -
Div Payout % - - 48.89% - - - - -
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 118,343 114,679 108,370 101,334 95,696 88,648 63,741 51.11%
NOSH 65,746 65,159 64,892 64,135 63,797 63,775 63,741 2.08%
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 8.18% 8.11% 10.94% 9.82% 11.87% 5.33% 2.86% -
ROE 5.43% 5.00% 6.12% 5.42% 7.13% 3.15% 2.47% -
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 119.60 108.51 93.47 87.20 90.07 81.96 86.33 24.29%
EPS 9.78 8.80 9.79 8.56 10.69 4.37 2.47 150.49%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.67 1.58 1.50 1.39 1.00 48.02%
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 19.44 17.48 15.00 13.83 14.21 12.92 13.61 26.85%
EPS 1.59 1.42 1.64 1.36 1.69 0.69 0.39 155.42%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.2926 0.2835 0.2679 0.2506 0.2366 0.2192 0.1576 51.11%
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 2.56 2.76 3.15 2.55 1.45 1.68 1.46 45.45%
P/EPS 31.29 33.98 28.75 25.93 12.25 31.57 50.99 -27.80%
EY 3.20 2.94 3.48 3.86 8.16 3.17 1.96 38.69%
DY 0.00 0.00 1.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.70 1.76 1.41 0.87 0.99 1.26 22.12%
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 2.49 2.76 3.32 3.05 1.63 1.67 1.48 41.50%
P/EPS 30.47 34.09 30.31 31.07 13.75 31.34 51.80 -29.81%
EY 3.28 2.93 3.30 3.22 7.27 3.19 1.93 42.45%
DY 0.00 0.00 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.70 1.86 1.68 0.98 0.99 1.28 18.94%

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