[TECGUAN] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
26-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 89.57%
YoY- 331.81%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 81,506 57,069 47,732 38,096 31,822 33,392 34,013 78.78%
PBT 9,992 6,799 4,793 2,349 1,262 1,012 343 840.96%
Tax -849 -360 1 13 -16 150 503 -
NP 9,143 6,439 4,794 2,362 1,246 1,162 846 386.70%
-
NP to SH 9,143 6,439 4,794 2,362 1,246 938 291 889.47%
-
Tax Rate 8.50% 5.29% -0.02% -0.55% 1.27% -14.82% -146.65% -
Total Cost 72,363 50,630 42,938 35,734 30,576 32,230 33,167 67.97%
-
Net Worth 39,999 40,020 39,986 45,570 39,583 43,999 43,818 -5.88%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 199 197 197 197 197 199 199 0.00%
Div Payout % 2.19% 3.07% 4.13% 8.38% 15.88% 21.32% 68.73% -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 39,999 40,020 39,986 45,570 39,583 43,999 43,818 -5.88%
NOSH 19,999 20,010 19,993 19,986 19,791 19,999 20,000 -0.00%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 11.22% 11.28% 10.04% 6.20% 3.92% 3.48% 2.49% -
ROE 22.86% 16.09% 11.99% 5.18% 3.15% 2.13% 0.66% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 407.53 285.20 238.74 190.61 160.78 166.96 170.07 78.78%
EPS 45.72 32.18 23.98 11.82 6.30 4.69 1.46 887.28%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.00 2.00 2.00 2.28 2.00 2.20 2.1909 -5.88%
Adjusted Per Share Value based on latest NOSH - 19,986
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 203.27 142.33 119.04 95.01 79.36 83.28 84.83 78.78%
EPS 22.80 16.06 11.96 5.89 3.11 2.34 0.73 885.56%
DPS 0.50 0.49 0.49 0.49 0.49 0.50 0.50 0.00%
NAPS 0.9976 0.9981 0.9972 1.1365 0.9872 1.0973 1.0928 -5.87%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 1.94 2.35 1.75 1.65 1.37 1.20 1.26 -
P/RPS 0.48 0.82 0.73 0.87 0.85 0.72 0.74 -25.00%
P/EPS 4.24 7.30 7.30 13.96 21.76 25.59 86.60 -86.54%
EY 23.56 13.69 13.70 7.16 4.60 3.91 1.15 644.61%
DY 0.52 0.43 0.57 0.61 0.73 0.83 0.79 -24.27%
P/NAPS 0.97 1.18 0.88 0.72 0.69 0.55 0.58 40.76%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 12/12/01 26/09/01 -
Price 1.88 1.76 1.88 1.65 1.50 1.34 1.15 -
P/RPS 0.46 0.62 0.79 0.87 0.93 0.80 0.68 -22.88%
P/EPS 4.11 5.47 7.84 13.96 23.83 28.57 79.04 -85.99%
EY 24.32 18.28 12.75 7.16 4.20 3.50 1.27 611.93%
DY 0.53 0.57 0.53 0.61 0.67 0.75 0.87 -28.07%
P/NAPS 0.94 0.88 0.94 0.72 0.75 0.61 0.52 48.23%

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