[TGUAN] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
06-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.73%
YoY- 60.16%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 265,919 244,748 226,319 220,692 208,935 190,931 177,137 31.13%
PBT 26,866 27,245 24,159 18,066 16,017 11,799 12,173 69.59%
Tax -2,576 -2,565 -2,425 -1,393 -1,485 -1,273 -1,422 48.65%
NP 24,290 24,680 21,734 16,673 14,532 10,526 10,751 72.26%
-
NP to SH 24,290 24,680 21,734 16,673 14,532 10,526 10,751 72.26%
-
Tax Rate 9.59% 9.41% 10.04% 7.71% 9.27% 10.79% 11.68% -
Total Cost 241,629 220,068 204,585 204,019 194,403 180,405 166,386 28.26%
-
Net Worth 65,746 65,159 108,370 101,334 95,696 88,648 63,741 2.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,244 3,244 3,244 - - - - -
Div Payout % 13.36% 13.15% 14.93% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 65,746 65,159 108,370 101,334 95,696 88,648 63,741 2.08%
NOSH 65,746 65,159 64,892 64,135 63,797 63,775 63,741 2.08%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.13% 10.08% 9.60% 7.55% 6.96% 5.51% 6.07% -
ROE 36.94% 37.88% 20.06% 16.45% 15.19% 11.87% 16.87% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 404.46 375.62 348.76 344.10 327.49 299.38 277.90 28.45%
EPS 36.94 37.88 33.49 26.00 22.78 16.50 16.87 68.70%
DPS 4.94 4.98 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.67 1.58 1.50 1.39 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 64,135
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 65.75 60.51 55.96 54.57 51.66 47.21 43.80 31.13%
EPS 6.01 6.10 5.37 4.12 3.59 2.60 2.66 72.27%
DPS 0.80 0.80 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1611 0.2679 0.2506 0.2366 0.2192 0.1576 2.10%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.06 2.99 2.94 2.22 1.31 1.38 1.26 -
P/RPS 0.76 0.80 0.84 0.65 0.40 0.46 0.45 41.86%
P/EPS 8.28 7.89 8.78 8.54 5.75 8.36 7.47 7.11%
EY 12.07 12.67 11.39 11.71 17.39 11.96 13.39 -6.69%
DY 1.61 1.67 1.70 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 2.99 1.76 1.41 0.87 0.99 1.26 80.77%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 27/05/04 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 -
Price 2.98 3.00 3.10 2.66 1.47 1.37 1.28 -
P/RPS 0.74 0.80 0.89 0.77 0.45 0.46 0.46 37.33%
P/EPS 8.07 7.92 9.26 10.23 6.45 8.30 7.59 4.17%
EY 12.40 12.63 10.80 9.77 15.50 12.05 13.18 -3.98%
DY 1.66 1.66 1.61 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 3.00 1.86 1.68 0.98 0.99 1.28 75.74%

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