[TECGUAN] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 102.96%
YoY- 1547.42%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 86,801 81,506 57,069 47,732 38,096 31,822 33,392 89.38%
PBT 8,858 9,992 6,799 4,793 2,349 1,262 1,012 326.41%
Tax -1,018 -849 -360 1 13 -16 150 -
NP 7,840 9,143 6,439 4,794 2,362 1,246 1,162 258.30%
-
NP to SH 7,840 9,143 6,439 4,794 2,362 1,246 938 313.45%
-
Tax Rate 11.49% 8.50% 5.29% -0.02% -0.55% 1.27% -14.82% -
Total Cost 78,961 72,363 50,630 42,938 35,734 30,576 32,230 82.03%
-
Net Worth 39,791 39,999 40,020 39,986 45,570 39,583 43,999 -6.49%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 199 199 197 197 197 197 199 0.00%
Div Payout % 2.55% 2.19% 3.07% 4.13% 8.38% 15.88% 21.32% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 39,791 39,999 40,020 39,986 45,570 39,583 43,999 -6.49%
NOSH 19,895 19,999 20,010 19,993 19,986 19,791 19,999 -0.34%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 9.03% 11.22% 11.28% 10.04% 6.20% 3.92% 3.48% -
ROE 19.70% 22.86% 16.09% 11.99% 5.18% 3.15% 2.13% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 436.28 407.53 285.20 238.74 190.61 160.78 166.96 90.04%
EPS 39.41 45.72 32.18 23.98 11.82 6.30 4.69 314.93%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 2.00 2.00 2.00 2.00 2.28 2.00 2.20 -6.17%
Adjusted Per Share Value based on latest NOSH - 19,993
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 216.48 203.27 142.33 119.04 95.01 79.36 83.28 89.38%
EPS 19.55 22.80 16.06 11.96 5.89 3.11 2.34 313.34%
DPS 0.50 0.50 0.49 0.49 0.49 0.49 0.50 0.00%
NAPS 0.9924 0.9976 0.9981 0.9972 1.1365 0.9872 1.0973 -6.49%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 1.88 1.94 2.35 1.75 1.65 1.37 1.20 -
P/RPS 0.43 0.48 0.82 0.73 0.87 0.85 0.72 -29.14%
P/EPS 4.77 4.24 7.30 7.30 13.96 21.76 25.59 -67.46%
EY 20.96 23.56 13.69 13.70 7.16 4.60 3.91 207.24%
DY 0.53 0.52 0.43 0.57 0.61 0.73 0.83 -25.90%
P/NAPS 0.94 0.97 1.18 0.88 0.72 0.69 0.55 43.08%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 27/06/03 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 12/12/01 -
Price 1.19 1.88 1.76 1.88 1.65 1.50 1.34 -
P/RPS 0.27 0.46 0.62 0.79 0.87 0.93 0.80 -51.62%
P/EPS 3.02 4.11 5.47 7.84 13.96 23.83 28.57 -77.73%
EY 33.11 24.32 18.28 12.75 7.16 4.20 3.50 349.13%
DY 0.84 0.53 0.57 0.53 0.61 0.67 0.75 7.87%
P/NAPS 0.60 0.94 0.88 0.94 0.72 0.75 0.61 -1.09%

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