[TGUAN] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
21-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -16.34%
YoY- -41.77%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 152,470 146,848 140,680 134,911 132,507 133,351 133,326 9.38%
PBT 9,693 8,836 8,726 9,237 11,846 14,073 14,631 -24.06%
Tax -1,232 -1,344 -1,311 -854 -1,826 -2,363 -2,341 -34.89%
NP 8,461 7,492 7,415 8,383 10,020 11,710 12,290 -22.08%
-
NP to SH 8,461 7,492 7,415 8,383 10,020 11,710 12,290 -22.08%
-
Tax Rate 12.71% 15.21% 15.02% 9.25% 15.41% 16.79% 16.00% -
Total Cost 144,009 139,356 133,265 126,528 122,487 121,641 121,036 12.31%
-
Net Worth 86,583 83,927 55,264 55,226 79,183 77,125 73,991 11.07%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,381 1,381 1,381 - - 1,350 1,350 1.52%
Div Payout % 16.33% 18.44% 18.63% - - 11.53% 10.99% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 86,583 83,927 55,264 55,226 79,183 77,125 73,991 11.07%
NOSH 63,809 27,975 27,632 27,613 27,619 27,516 27,434 75.81%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 5.55% 5.10% 5.27% 6.21% 7.56% 8.78% 9.22% -
ROE 9.77% 8.93% 13.42% 15.18% 12.65% 15.18% 16.61% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 238.95 524.91 509.12 488.57 479.75 484.62 485.98 -37.78%
EPS 13.26 26.78 26.83 30.36 36.28 42.56 44.80 -55.68%
DPS 2.17 5.00 5.00 0.00 0.00 5.00 5.00 -42.76%
NAPS 1.3569 3.00 2.00 2.00 2.8669 2.8029 2.697 -36.82%
Adjusted Per Share Value based on latest NOSH - 27,613
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 37.70 36.31 34.78 33.36 32.76 32.97 32.97 9.37%
EPS 2.09 1.85 1.83 2.07 2.48 2.90 3.04 -22.15%
DPS 0.34 0.34 0.34 0.00 0.00 0.33 0.33 2.01%
NAPS 0.2141 0.2075 0.1366 0.1365 0.1958 0.1907 0.1829 11.10%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.36 1.63 1.34 1.11 0.99 1.04 1.07 -
P/RPS 0.57 0.31 0.26 0.23 0.21 0.21 0.22 88.96%
P/EPS 10.26 6.09 4.99 3.66 2.73 2.44 2.39 164.84%
EY 9.75 16.43 20.03 27.35 36.64 40.92 41.87 -62.25%
DY 1.59 3.07 3.73 0.00 0.00 4.81 4.67 -51.33%
P/NAPS 1.00 0.54 0.67 0.56 0.35 0.37 0.40 84.51%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 24/05/01 21/02/01 -
Price 1.46 1.40 1.39 1.11 1.11 1.00 1.16 -
P/RPS 0.61 0.27 0.27 0.23 0.23 0.21 0.24 86.56%
P/EPS 11.01 5.23 5.18 3.66 3.06 2.35 2.59 163.11%
EY 9.08 19.13 19.31 27.35 32.68 42.56 38.62 -62.00%
DY 1.48 3.57 3.60 0.00 0.00 5.00 4.31 -51.05%
P/NAPS 1.08 0.47 0.70 0.56 0.39 0.36 0.43 85.08%

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