[TGUAN] QoQ 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- 15.86%
YoY- -26.34%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 44,172 39,458 38,479 37,097 36,914 33,836 32,311 23.15%
PBT 3,829 3,101 3,370 1,779 1,449 2,244 3,260 11.31%
Tax -480 -287 -357 -157 -49 -399 -324 29.92%
NP 3,349 2,814 3,013 1,622 1,400 1,845 2,936 9.16%
-
NP to SH 3,349 2,814 3,013 1,622 1,400 1,845 2,936 9.16%
-
Tax Rate 12.54% 9.26% 10.59% 8.83% 3.38% 17.78% 9.94% -
Total Cost 40,823 36,644 35,466 35,475 35,514 31,991 29,375 24.50%
-
Net Worth 89,868 86,583 85,796 82,241 80,567 79,183 77,125 10.72%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 1,381 - - - -
Div Payout % - - - 85.18% - - - -
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 89,868 86,583 85,796 82,241 80,567 79,183 77,125 10.72%
NOSH 63,790 63,809 27,975 27,632 27,613 27,619 27,516 75.07%
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 7.58% 7.13% 7.83% 4.37% 3.79% 5.45% 9.09% -
ROE 3.73% 3.25% 3.51% 1.97% 1.74% 2.33% 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 69.25 61.84 137.54 134.25 133.68 122.51 117.42 -29.65%
EPS 5.25 4.41 10.77 5.87 5.07 6.68 10.67 -37.64%
DPS 0.00 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 10.94 9.77 9.53 9.18 9.14 8.38 8.00 23.17%
EPS 0.83 0.70 0.75 0.40 0.35 0.46 0.73 8.92%
DPS 0.00 0.00 0.00 0.34 0.00 0.00 0.00 -
NAPS 0.2225 0.2143 0.2124 0.2036 0.1995 0.196 0.1909 10.74%
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 1.81 2.20 1.19 1.00 0.83 0.81 0.89 60.44%
P/EPS 23.81 30.84 15.13 22.83 21.89 14.82 9.75 81.24%
EY 4.20 3.24 6.61 4.38 4.57 6.75 10.26 -44.83%
DY 0.00 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 1.86 2.36 1.02 1.04 0.83 0.91 0.85 68.46%
P/EPS 24.57 33.11 13.00 23.68 21.89 16.62 9.37 90.04%
EY 4.07 3.02 7.69 4.22 4.57 6.02 10.67 -47.37%
DY 0.00 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