[TGUAN] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 1.04%
YoY- -36.02%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 177,137 159,728 152,470 146,848 140,680 134,911 132,507 21.28%
PBT 12,173 12,073 9,693 8,836 8,726 9,237 11,846 1.82%
Tax -1,422 -1,663 -1,232 -1,344 -1,311 -854 -1,826 -15.31%
NP 10,751 10,410 8,461 7,492 7,415 8,383 10,020 4.79%
-
NP to SH 10,751 10,410 8,461 7,492 7,415 8,383 10,020 4.79%
-
Tax Rate 11.68% 13.77% 12.71% 15.21% 15.02% 9.25% 15.41% -
Total Cost 166,386 149,318 144,009 139,356 133,265 126,528 122,487 22.58%
-
Net Worth 63,741 89,868 86,583 83,927 55,264 55,226 79,183 -13.43%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 1,381 1,381 1,381 1,381 - - -
Div Payout % - 13.27% 16.33% 18.44% 18.63% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,741 89,868 86,583 83,927 55,264 55,226 79,183 -13.43%
NOSH 63,741 63,790 63,809 27,975 27,632 27,613 27,619 74.37%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.07% 6.52% 5.55% 5.10% 5.27% 6.21% 7.56% -
ROE 16.87% 11.58% 9.77% 8.93% 13.42% 15.18% 12.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 277.90 250.39 238.95 524.91 509.12 488.57 479.75 -30.44%
EPS 16.87 16.32 13.26 26.78 26.83 30.36 36.28 -39.89%
DPS 0.00 2.17 2.17 5.00 5.00 0.00 0.00 -
NAPS 1.00 1.4088 1.3569 3.00 2.00 2.00 2.8669 -50.35%
Adjusted Per Share Value based on latest NOSH - 27,975
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 43.80 39.49 37.70 36.31 34.78 33.36 32.76 21.29%
EPS 2.66 2.57 2.09 1.85 1.83 2.07 2.48 4.76%
DPS 0.00 0.34 0.34 0.34 0.34 0.00 0.00 -
NAPS 0.1576 0.2222 0.2141 0.2075 0.1366 0.1365 0.1958 -13.43%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 1.26 1.25 1.36 1.63 1.34 1.11 0.99 -
P/RPS 0.45 0.50 0.57 0.31 0.26 0.23 0.21 65.98%
P/EPS 7.47 7.66 10.26 6.09 4.99 3.66 2.73 95.27%
EY 13.39 13.06 9.75 16.43 20.03 27.35 36.64 -48.79%
DY 0.00 1.73 1.59 3.07 3.73 0.00 0.00 -
P/NAPS 1.26 0.89 1.00 0.54 0.67 0.56 0.35 134.34%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 22/08/02 31/05/02 19/02/02 21/11/01 23/08/01 -
Price 1.28 1.29 1.46 1.40 1.39 1.11 1.11 -
P/RPS 0.46 0.52 0.61 0.27 0.27 0.23 0.23 58.53%
P/EPS 7.59 7.90 11.01 5.23 5.18 3.66 3.06 82.93%
EY 13.18 12.65 9.08 19.13 19.31 27.35 32.68 -45.32%
DY 0.00 1.68 1.48 3.57 3.60 0.00 0.00 -
P/NAPS 1.28 0.92 1.08 0.47 0.70 0.56 0.39 120.37%

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