[TGUAN] QoQ TTM 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- 12.93%
YoY- -15.56%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 190,931 177,137 159,728 152,470 146,848 140,680 134,911 26.07%
PBT 11,799 12,173 12,073 9,693 8,836 8,726 9,237 17.74%
Tax -1,273 -1,422 -1,663 -1,232 -1,344 -1,311 -854 30.52%
NP 10,526 10,751 10,410 8,461 7,492 7,415 8,383 16.40%
-
NP to SH 10,526 10,751 10,410 8,461 7,492 7,415 8,383 16.40%
-
Tax Rate 10.79% 11.68% 13.77% 12.71% 15.21% 15.02% 9.25% -
Total Cost 180,405 166,386 149,318 144,009 139,356 133,265 126,528 26.70%
-
Net Worth 88,648 63,741 89,868 86,583 83,927 55,264 55,226 37.13%
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 1,381 1,381 1,381 - -
Div Payout % - - 13.27% 16.33% 18.44% 18.63% - -
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 83,927 55,264 55,226 37.13%
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 5.51% 6.07% 6.52% 5.55% 5.10% 5.27% 6.21% -
ROE 11.87% 16.87% 11.58% 9.77% 8.93% 13.42% 15.18% -
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 299.38 277.90 250.39 238.95 524.91 509.12 488.57 -27.87%
EPS 16.50 16.87 16.32 13.26 26.78 26.83 30.36 -33.42%
DPS 0.00 0.00 2.17 2.17 5.00 5.00 0.00 -
NAPS 1.39 1.00 1.4088 1.3569 3.00 2.00 2.00 -21.55%
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 47.21 43.80 39.49 37.70 36.31 34.78 33.36 26.07%
EPS 2.60 2.66 2.57 2.09 1.85 1.83 2.07 16.42%
DPS 0.00 0.00 0.34 0.34 0.34 0.34 0.00 -
NAPS 0.2192 0.1576 0.2222 0.2141 0.2075 0.1366 0.1365 37.17%
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 0.46 0.45 0.50 0.57 0.31 0.26 0.23 58.80%
P/EPS 8.36 7.47 7.66 10.26 6.09 4.99 3.66 73.52%
EY 11.96 13.39 13.06 9.75 16.43 20.03 27.35 -42.41%
DY 0.00 0.00 1.73 1.59 3.07 3.73 0.00 -
P/NAPS 0.99 1.26 0.89 1.00 0.54 0.67 0.56 46.25%
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 0.46 0.46 0.52 0.61 0.27 0.27 0.23 58.80%
P/EPS 8.30 7.59 7.90 11.01 5.23 5.18 3.66 72.69%
EY 12.05 13.18 12.65 9.08 19.13 19.31 27.35 -42.12%
DY 0.00 0.00 1.68 1.48 3.57 3.60 0.00 -
P/NAPS 0.99 1.28 0.92 1.08 0.47 0.70 0.56 46.25%

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