[TGUAN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -79.85%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 720,276 535,675 347,552 168,608 631,193 452,977 297,627 79.96%
PBT 31,837 27,496 14,002 7,423 29,298 20,789 14,376 69.65%
Tax -2,997 -4,991 -2,859 -1,834 -1,300 -1,673 -1,444 62.49%
NP 28,840 22,505 11,143 5,589 27,998 19,116 12,932 70.44%
-
NP to SH 28,180 21,854 10,796 5,485 27,216 18,820 12,871 68.37%
-
Tax Rate 9.41% 18.15% 20.42% 24.71% 4.44% 8.05% 10.04% -
Total Cost 691,436 513,170 336,409 163,019 603,195 433,861 284,695 80.39%
-
Net Worth 289,341 281,987 275,687 268,459 261,944 252,476 255,736 8.55%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,417 - - - 7,363 - - -
Div Payout % 29.87% - - - 27.06% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 289,341 281,987 275,687 268,459 261,944 252,476 255,736 8.55%
NOSH 105,215 105,219 105,224 105,278 105,198 105,198 105,241 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.00% 4.20% 3.21% 3.31% 4.44% 4.22% 4.35% -
ROE 9.74% 7.75% 3.92% 2.04% 10.39% 7.45% 5.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 684.57 509.10 330.30 160.15 600.00 430.59 282.80 79.99%
EPS 26.79 20.77 10.26 5.21 25.87 17.89 12.23 68.42%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.75 2.68 2.62 2.55 2.49 2.40 2.43 8.57%
Adjusted Per Share Value based on latest NOSH - 105,278
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 178.09 132.45 85.93 41.69 156.06 112.00 73.59 79.96%
EPS 6.97 5.40 2.67 1.36 6.73 4.65 3.18 68.49%
DPS 2.08 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.7154 0.6972 0.6816 0.6638 0.6477 0.6243 0.6323 8.55%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.11 1.53 1.64 1.39 1.34 1.28 1.37 -
P/RPS 0.31 0.30 0.50 0.87 0.22 0.30 0.48 -25.22%
P/EPS 7.88 7.37 15.98 26.68 5.18 7.15 11.20 -20.84%
EY 12.69 13.58 6.26 3.75 19.31 13.98 8.93 26.31%
DY 3.79 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.77 0.57 0.63 0.55 0.54 0.53 0.56 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 -
Price 2.42 1.66 1.59 1.79 1.30 1.33 1.31 -
P/RPS 0.35 0.33 0.48 1.12 0.22 0.31 0.46 -16.61%
P/EPS 9.04 7.99 15.50 34.36 5.02 7.43 10.71 -10.65%
EY 11.07 12.51 6.45 2.91 19.90 13.45 9.34 11.96%
DY 3.31 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.88 0.62 0.61 0.70 0.52 0.55 0.54 38.35%

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