[TGUAN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 38.06%
YoY- 71.75%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 244,748 226,319 220,692 208,935 190,931 177,137 159,728 32.87%
PBT 27,245 24,159 18,066 16,017 11,799 12,173 12,073 71.96%
Tax -2,565 -2,425 -1,393 -1,485 -1,273 -1,422 -1,663 33.45%
NP 24,680 21,734 16,673 14,532 10,526 10,751 10,410 77.70%
-
NP to SH 24,680 21,734 16,673 14,532 10,526 10,751 10,410 77.70%
-
Tax Rate 9.41% 10.04% 7.71% 9.27% 10.79% 11.68% 13.77% -
Total Cost 220,068 204,585 204,019 194,403 180,405 166,386 149,318 29.47%
-
Net Worth 65,159 108,370 101,334 95,696 88,648 63,741 89,868 -19.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 3,244 3,244 - - - - 1,381 76.61%
Div Payout % 13.15% 14.93% - - - - 13.27% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 65,159 108,370 101,334 95,696 88,648 63,741 89,868 -19.27%
NOSH 65,159 64,892 64,135 63,797 63,775 63,741 63,790 1.42%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.08% 9.60% 7.55% 6.96% 5.51% 6.07% 6.52% -
ROE 37.88% 20.06% 16.45% 15.19% 11.87% 16.87% 11.58% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 375.62 348.76 344.10 327.49 299.38 277.90 250.39 31.01%
EPS 37.88 33.49 26.00 22.78 16.50 16.87 16.32 75.21%
DPS 4.98 5.00 0.00 0.00 0.00 0.00 2.17 73.89%
NAPS 1.00 1.67 1.58 1.50 1.39 1.00 1.4088 -20.41%
Adjusted Per Share Value based on latest NOSH - 63,797
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 60.51 55.96 54.57 51.66 47.21 43.80 39.49 32.87%
EPS 6.10 5.37 4.12 3.59 2.60 2.66 2.57 77.84%
DPS 0.80 0.80 0.00 0.00 0.00 0.00 0.34 76.81%
NAPS 0.1611 0.2679 0.2506 0.2366 0.2192 0.1576 0.2222 -19.27%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.99 2.94 2.22 1.31 1.38 1.26 1.25 -
P/RPS 0.80 0.84 0.65 0.40 0.46 0.45 0.50 36.75%
P/EPS 7.89 8.78 8.54 5.75 8.36 7.47 7.66 1.99%
EY 12.67 11.39 11.71 17.39 11.96 13.39 13.06 -1.99%
DY 1.67 1.70 0.00 0.00 0.00 0.00 1.73 -2.32%
P/NAPS 2.99 1.76 1.41 0.87 0.99 1.26 0.89 124.14%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 -
Price 3.00 3.10 2.66 1.47 1.37 1.28 1.29 -
P/RPS 0.80 0.89 0.77 0.45 0.46 0.46 0.52 33.23%
P/EPS 7.92 9.26 10.23 6.45 8.30 7.59 7.90 0.16%
EY 12.63 10.80 9.77 15.50 12.05 13.18 12.65 -0.10%
DY 1.66 1.61 0.00 0.00 0.00 0.00 1.68 -0.79%
P/NAPS 3.00 1.86 1.68 0.98 0.99 1.28 0.92 119.74%

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