[TECGUAN] QoQ TTM Result on 31-Oct-2002 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
23-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- 34.31%
YoY- 586.46%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 91,773 86,801 81,506 57,069 47,732 38,096 31,822 103.00%
PBT 7,238 8,858 9,992 6,799 4,793 2,349 1,262 221.43%
Tax -1,186 -1,018 -849 -360 1 13 -16 1678.55%
NP 6,052 7,840 9,143 6,439 4,794 2,362 1,246 187.63%
-
NP to SH 6,052 7,840 9,143 6,439 4,794 2,362 1,246 187.63%
-
Tax Rate 16.39% 11.49% 8.50% 5.29% -0.02% -0.55% 1.27% -
Total Cost 85,721 78,961 72,363 50,630 42,938 35,734 30,576 99.20%
-
Net Worth 54,344 39,791 39,999 40,020 39,986 45,570 39,583 23.59%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 199 199 199 197 197 197 197 0.67%
Div Payout % 3.30% 2.55% 2.19% 3.07% 4.13% 8.38% 15.88% -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 54,344 39,791 39,999 40,020 39,986 45,570 39,583 23.59%
NOSH 40,000 19,895 19,999 20,010 19,993 19,986 19,791 60.06%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 6.59% 9.03% 11.22% 11.28% 10.04% 6.20% 3.92% -
ROE 11.14% 19.70% 22.86% 16.09% 11.99% 5.18% 3.15% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 229.43 436.28 407.53 285.20 238.74 190.61 160.78 26.83%
EPS 15.13 39.41 45.72 32.18 23.98 11.82 6.30 79.62%
DPS 0.50 1.00 1.00 1.00 1.00 1.00 1.00 -37.08%
NAPS 1.3586 2.00 2.00 2.00 2.00 2.28 2.00 -22.77%
Adjusted Per Share Value based on latest NOSH - 20,010
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 228.88 216.48 203.27 142.33 119.04 95.01 79.36 103.00%
EPS 15.09 19.55 22.80 16.06 11.96 5.89 3.11 187.43%
DPS 0.50 0.50 0.50 0.49 0.49 0.49 0.49 1.35%
NAPS 1.3553 0.9924 0.9976 0.9981 0.9972 1.1365 0.9872 23.59%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 1.36 1.88 1.94 2.35 1.75 1.65 1.37 -
P/RPS 0.59 0.43 0.48 0.82 0.73 0.87 0.85 -21.65%
P/EPS 8.99 4.77 4.24 7.30 7.30 13.96 21.76 -44.61%
EY 11.13 20.96 23.56 13.69 13.70 7.16 4.60 80.52%
DY 0.37 0.53 0.52 0.43 0.57 0.61 0.73 -36.50%
P/NAPS 1.00 0.94 0.97 1.18 0.88 0.72 0.69 28.15%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 27/06/03 31/03/03 23/12/02 27/09/02 26/06/02 28/03/02 -
Price 1.34 1.19 1.88 1.76 1.88 1.65 1.50 -
P/RPS 0.58 0.27 0.46 0.62 0.79 0.87 0.93 -27.06%
P/EPS 8.86 3.02 4.11 5.47 7.84 13.96 23.83 -48.38%
EY 11.29 33.11 24.32 18.28 12.75 7.16 4.20 93.67%
DY 0.37 0.84 0.53 0.57 0.53 0.61 0.67 -32.76%
P/NAPS 0.99 0.60 0.94 0.88 0.94 0.72 0.75 20.39%

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