[TGUAN] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.09%
YoY- 40.5%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 226,319 220,692 208,935 190,931 177,137 159,728 152,470 30.03%
PBT 24,159 18,066 16,017 11,799 12,173 12,073 9,693 83.52%
Tax -2,425 -1,393 -1,485 -1,273 -1,422 -1,663 -1,232 56.86%
NP 21,734 16,673 14,532 10,526 10,751 10,410 8,461 87.24%
-
NP to SH 21,734 16,673 14,532 10,526 10,751 10,410 8,461 87.24%
-
Tax Rate 10.04% 7.71% 9.27% 10.79% 11.68% 13.77% 12.71% -
Total Cost 204,585 204,019 194,403 180,405 166,386 149,318 144,009 26.29%
-
Net Worth 108,370 101,334 95,696 88,648 63,741 89,868 86,583 16.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,244 - - - - 1,381 1,381 76.43%
Div Payout % 14.93% - - - - 13.27% 16.33% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 108,370 101,334 95,696 88,648 63,741 89,868 86,583 16.09%
NOSH 64,892 64,135 63,797 63,775 63,741 63,790 63,809 1.12%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.60% 7.55% 6.96% 5.51% 6.07% 6.52% 5.55% -
ROE 20.06% 16.45% 15.19% 11.87% 16.87% 11.58% 9.77% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 348.76 344.10 327.49 299.38 277.90 250.39 238.95 28.58%
EPS 33.49 26.00 22.78 16.50 16.87 16.32 13.26 85.14%
DPS 5.00 0.00 0.00 0.00 0.00 2.17 2.17 74.18%
NAPS 1.67 1.58 1.50 1.39 1.00 1.4088 1.3569 14.80%
Adjusted Per Share Value based on latest NOSH - 63,775
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 55.96 54.57 51.66 47.21 43.80 39.49 37.70 30.03%
EPS 5.37 4.12 3.59 2.60 2.66 2.57 2.09 87.27%
DPS 0.80 0.00 0.00 0.00 0.00 0.34 0.34 76.62%
NAPS 0.2679 0.2506 0.2366 0.2192 0.1576 0.2222 0.2141 16.07%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.94 2.22 1.31 1.38 1.26 1.25 1.36 -
P/RPS 0.84 0.65 0.40 0.46 0.45 0.50 0.57 29.40%
P/EPS 8.78 8.54 5.75 8.36 7.47 7.66 10.26 -9.83%
EY 11.39 11.71 17.39 11.96 13.39 13.06 9.75 10.88%
DY 1.70 0.00 0.00 0.00 0.00 1.73 1.59 4.54%
P/NAPS 1.76 1.41 0.87 0.99 1.26 0.89 1.00 45.62%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 06/11/03 21/08/03 30/05/03 27/02/03 20/11/02 22/08/02 -
Price 3.10 2.66 1.47 1.37 1.28 1.29 1.46 -
P/RPS 0.89 0.77 0.45 0.46 0.46 0.52 0.61 28.55%
P/EPS 9.26 10.23 6.45 8.30 7.59 7.90 11.01 -10.87%
EY 10.80 9.77 15.50 12.05 13.18 12.65 9.08 12.22%
DY 1.61 0.00 0.00 0.00 0.00 1.68 1.48 5.75%
P/NAPS 1.86 1.68 0.98 0.99 1.28 0.92 1.08 43.53%

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