[TGUAN] QoQ 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- 108.21%
YoY- 85.88%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
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 195,974 177,760 184,586 188,123 178,944 168,608 178,176 6.57%
PBT 9,000 9,938 4,372 13,494 6,579 7,423 8,539 3.57%
Tax -570 -944 1,907 -2,132 -1,025 -1,834 405 -
NP 8,430 8,994 6,279 11,362 5,554 5,589 8,944 -3.87%
-
NP to SH 8,025 8,713 6,270 11,058 5,311 5,485 8,458 -3.45%
-
Tax Rate 6.33% 9.50% -43.62% 15.80% 15.58% 24.71% -4.74% -
Total Cost 187,544 168,766 178,307 176,761 173,390 163,019 169,232 7.10%
-
Net Worth 303,961 295,694 289,303 281,973 275,540 268,459 261,945 10.45%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 3,155 - 8,416 - - - 7,363 -43.25%
Div Payout % 39.32% - 134.23% - - - 87.06% -
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 303,961 295,694 289,303 281,973 275,540 268,459 261,945 10.45%
NOSH 105,176 105,229 105,201 105,214 105,168 105,278 105,199 -0.01%
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 4.30% 5.06% 3.40% 6.04% 3.10% 3.31% 5.02% -
ROE 2.64% 2.95% 2.17% 3.92% 1.93% 2.04% 3.23% -
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 186.33 168.93 175.46 178.80 170.15 160.15 169.37 6.58%
EPS 7.63 8.28 5.96 10.51 5.05 5.21 8.04 -3.43%
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 48.46 43.95 45.64 46.51 44.24 41.69 44.05 6.58%
EPS 1.98 2.15 1.55 2.73 1.31 1.36 2.09 -3.54%
DPS 0.78 0.00 2.08 0.00 0.00 0.00 1.82 -43.24%
NAPS 0.7516 0.7311 0.7153 0.6972 0.6813 0.6638 0.6477 10.45%
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 1.28 1.21 1.20 0.86 0.96 0.87 0.79 38.07%
P/EPS 31.19 24.64 35.40 14.56 32.48 26.68 16.67 52.01%
EY 3.21 4.06 2.82 6.87 3.08 3.75 6.00 -34.17%
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 1.58 1.30 1.38 0.93 0.93 1.12 0.77 61.68%
P/EPS 38.53 26.57 40.60 15.79 31.49 34.36 16.17 78.68%
EY 2.60 3.76 2.46 6.33 3.18 2.91 6.18 -43.94%
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