[TGUAN] QoQ Cumulative 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- 102.43%
YoY- 16.12%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 373,734 177,760 720,276 535,675 347,552 168,608 631,193 -29.55%
PBT 18,938 9,938 31,837 27,496 14,002 7,423 29,298 -25.30%
Tax -1,514 -944 -2,997 -4,991 -2,859 -1,834 -1,300 10.72%
NP 17,424 8,994 28,840 22,505 11,143 5,589 27,998 -27.17%
-
NP to SH 16,738 8,713 28,180 21,854 10,796 5,485 27,216 -27.74%
-
Tax Rate 7.99% 9.50% 9.41% 18.15% 20.42% 24.71% 4.44% -
Total Cost 356,310 168,766 691,436 513,170 336,409 163,019 603,195 -29.66%
-
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 3,156 - 8,417 - - - 7,363 -43.23%
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 5.51% 2.95% 9.74% 7.75% 3.92% 2.04% 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 355.25 168.93 684.57 509.10 330.30 160.15 600.00 -29.55%
EPS 15.91 8.28 26.79 20.77 10.26 5.21 25.87 -27.74%
DPS 3.00 0.00 8.00 0.00 0.00 0.00 7.00 -43.24%
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 92.41 43.95 178.09 132.45 85.93 41.69 156.06 -29.55%
EPS 4.14 2.15 6.97 5.40 2.67 1.36 6.73 -27.73%
DPS 0.78 0.00 2.08 0.00 0.00 0.00 1.82 -43.24%
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 0.67 1.21 0.31 0.30 0.50 0.87 0.22 110.53%
P/EPS 14.96 24.64 7.88 7.37 15.98 26.68 5.18 103.19%
EY 6.68 4.06 12.69 13.58 6.26 3.75 19.31 -50.81%
DY 1.26 0.00 3.79 0.00 0.00 0.00 5.22 -61.33%
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 0.83 1.30 0.35 0.33 0.48 1.12 0.22 142.93%
P/EPS 18.48 26.57 9.04 7.99 15.50 34.36 5.02 138.98%
EY 5.41 3.76 11.07 12.51 6.45 2.91 19.90 -58.13%
DY 1.02 0.00 3.31 0.00 0.00 0.00 5.38 -67.09%
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