[TGUAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.95%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 747,468 711,040 720,276 714,233 695,104 674,432 631,193 11.96%
PBT 37,876 39,752 31,837 36,661 28,004 29,692 29,298 18.72%
Tax -3,028 -3,776 -2,997 -6,654 -5,718 -7,336 -1,300 75.98%
NP 34,848 35,976 28,840 30,006 22,286 22,356 27,998 15.75%
-
NP to SH 33,476 34,852 28,180 29,138 21,592 21,940 27,216 14.84%
-
Tax Rate 7.99% 9.50% 9.41% 18.15% 20.42% 24.71% 4.44% -
Total Cost 712,620 675,064 691,436 684,226 672,818 652,076 603,195 11.78%
-
Net Worth 304,040 295,694 289,341 281,987 275,687 268,459 261,944 10.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 6,312 - 8,417 - - - 7,363 -9.78%
Div Payout % 18.86% - 29.87% - - - 27.06% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 304,040 295,694 289,341 281,987 275,687 268,459 261,944 10.47%
NOSH 105,204 105,229 105,215 105,219 105,224 105,278 105,198 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.66% 5.06% 4.00% 4.20% 3.21% 3.31% 4.44% -
ROE 11.01% 11.79% 9.74% 10.33% 7.83% 8.17% 10.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 710.49 675.70 684.57 678.81 660.59 640.62 600.00 11.96%
EPS 31.82 33.12 26.79 27.69 20.52 20.84 25.87 14.84%
DPS 6.00 0.00 8.00 0.00 0.00 0.00 7.00 -9.79%
NAPS 2.89 2.81 2.75 2.68 2.62 2.55 2.49 10.47%
Adjusted Per Share Value based on latest NOSH - 105,214
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 184.81 175.81 178.09 176.60 171.87 166.75 156.06 11.96%
EPS 8.28 8.62 6.97 7.20 5.34 5.42 6.73 14.86%
DPS 1.56 0.00 2.08 0.00 0.00 0.00 1.82 -9.79%
NAPS 0.7517 0.7311 0.7154 0.6972 0.6816 0.6638 0.6477 10.46%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.38 2.04 2.11 1.53 1.64 1.39 1.34 -
P/RPS 0.33 0.30 0.31 0.23 0.25 0.22 0.22 31.13%
P/EPS 7.48 6.16 7.88 5.52 7.99 6.67 5.18 27.84%
EY 13.37 16.24 12.69 18.10 12.51 14.99 19.31 -21.78%
DY 2.52 0.00 3.79 0.00 0.00 0.00 5.22 -38.54%
P/NAPS 0.82 0.73 0.77 0.57 0.63 0.55 0.54 32.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 28/05/14 27/02/14 26/11/13 23/08/13 30/05/13 28/02/13 -
Price 2.94 2.20 2.42 1.66 1.59 1.79 1.30 -
P/RPS 0.41 0.33 0.35 0.24 0.24 0.28 0.22 51.61%
P/EPS 9.24 6.64 9.04 5.99 7.75 8.59 5.02 50.35%
EY 10.82 15.05 11.07 16.68 12.91 11.64 19.90 -33.45%
DY 2.04 0.00 3.31 0.00 0.00 0.00 5.38 -47.70%
P/NAPS 1.02 0.78 0.88 0.62 0.61 0.70 0.52 56.89%

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