[TGUAN] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 93.4%
YoY- 21.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 173,854 149,336 109,735 77,937 66,146 66,966 44,773 -1.43%
PBT 14,110 13,022 10,315 6,471 5,504 8,290 4,221 -1.27%
Tax -1,432 -858 -707 -644 -723 -1,239 0 -100.00%
NP 12,678 12,164 9,608 5,827 4,781 7,051 4,221 -1.16%
-
NP to SH 12,678 12,164 9,608 5,827 4,781 7,051 4,221 -1.16%
-
Tax Rate 10.15% 6.59% 6.85% 9.95% 13.14% 14.95% 0.00% -
Total Cost 161,176 137,172 100,127 72,110 61,365 59,915 40,552 -1.45%
-
Net Worth 150,452 117,842 95,697 86,223 79,046 67,845 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 150,452 117,842 95,697 86,223 79,046 67,845 0 -100.00%
NOSH 105,211 65,468 63,798 63,544 27,572 26,994 27,005 -1.43%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.29% 8.15% 8.76% 7.48% 7.23% 10.53% 9.43% -
ROE 8.43% 10.32% 10.04% 6.76% 6.05% 10.39% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 165.24 228.10 172.00 122.65 239.90 248.07 165.79 0.00%
EPS 12.05 18.58 15.06 9.17 17.34 26.12 15.63 0.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.80 1.50 1.3569 2.8669 2.5133 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 63,809
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 42.99 36.92 27.13 19.27 16.35 16.56 11.07 -1.43%
EPS 3.13 3.01 2.38 1.44 1.18 1.74 1.04 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.2914 0.2366 0.2132 0.1954 0.1677 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.14 3.06 1.31 1.36 0.99 1.56 0.00 -
P/RPS 1.30 1.34 0.76 1.11 0.41 0.63 0.00 -100.00%
P/EPS 17.76 16.47 8.70 14.83 5.71 5.97 0.00 -100.00%
EY 5.63 6.07 11.50 6.74 17.52 16.74 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.70 0.87 1.00 0.35 0.62 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 19/08/04 21/08/03 22/08/02 23/08/01 29/08/00 - -
Price 2.00 2.98 1.47 1.46 1.11 1.38 0.00 -
P/RPS 1.21 1.31 0.85 1.19 0.46 0.56 0.00 -100.00%
P/EPS 16.60 16.04 9.76 15.92 6.40 5.28 0.00 -100.00%
EY 6.03 6.23 10.24 6.28 15.62 18.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.66 0.98 1.08 0.39 0.55 0.00 -100.00%

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