[TGUAN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 77.02%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 60,655 55,929 57,462 52,273 55,028 44,172 39,458 33.09%
PBT 7,966 5,878 7,319 2,996 1,873 3,829 3,101 87.24%
Tax -1,330 -388 -499 -208 -298 -480 -287 177.18%
NP 6,636 5,490 6,820 2,788 1,575 3,349 2,814 76.89%
-
NP to SH 6,636 5,490 6,820 2,788 1,575 3,349 2,814 76.89%
-
Tax Rate 16.70% 6.60% 6.82% 6.94% 15.91% 12.54% 9.26% -
Total Cost 54,019 50,439 50,642 49,485 53,453 40,823 36,644 29.43%
-
Net Worth 108,370 101,334 95,696 88,648 63,741 89,868 86,583 16.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,244 - - - - - - -
Div Payout % 48.89% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 108,370 101,334 95,696 88,648 63,741 89,868 86,583 16.09%
NOSH 64,892 64,135 63,797 63,775 63,741 63,790 63,809 1.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.94% 9.82% 11.87% 5.33% 2.86% 7.58% 7.13% -
ROE 6.12% 5.42% 7.13% 3.15% 2.47% 3.73% 3.25% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 93.47 87.20 90.07 81.96 86.33 69.25 61.84 31.60%
EPS 9.79 8.56 10.69 4.37 2.47 5.25 4.41 69.92%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.58 1.50 1.39 1.00 1.4088 1.3569 14.80%
Adjusted Per Share Value based on latest NOSH - 63,775
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 15.00 13.83 14.21 12.92 13.61 10.92 9.76 33.07%
EPS 1.64 1.36 1.69 0.69 0.39 0.83 0.70 76.12%
DPS 0.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2679 0.2506 0.2366 0.2192 0.1576 0.2222 0.2141 16.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.94 2.22 1.31 1.38 1.26 1.25 1.36 -
P/RPS 3.15 2.55 1.45 1.68 1.46 1.81 2.20 26.95%
P/EPS 28.75 25.93 12.25 31.57 50.99 23.81 30.84 -4.55%
EY 3.48 3.86 8.16 3.17 1.96 4.20 3.24 4.86%
DY 1.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.41 0.87 0.99 1.26 0.89 1.00 45.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 -
Price 3.10 2.66 1.47 1.37 1.28 1.29 1.46 -
P/RPS 3.32 3.05 1.63 1.67 1.48 1.86 2.36 25.47%
P/EPS 30.31 31.07 13.75 31.34 51.80 24.57 33.11 -5.70%
EY 3.30 3.22 7.27 3.19 1.93 4.07 3.02 6.07%
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.68 0.98 0.99 1.28 0.92 1.08 43.53%

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