[TGUAN] QoQ TTM 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- 20.27%
YoY- 14.28%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 746,443 729,413 720,261 713,851 681,078 654,405 631,153 11.86%
PBT 36,804 34,383 31,868 36,035 28,954 30,005 29,328 16.39%
Tax -1,739 -2,194 -3,084 -4,586 -2,683 -1,896 -1,268 23.51%
NP 35,065 32,189 28,784 31,449 26,271 28,109 28,060 16.06%
-
NP to SH 34,066 31,352 28,124 30,312 25,203 27,217 27,278 16.01%
-
Tax Rate 4.73% 6.38% 9.68% 12.73% 9.27% 6.32% 4.32% -
Total Cost 711,378 697,224 691,477 682,402 654,807 626,296 603,093 11.67%
-
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 11,571 8,416 8,416 7,363 7,363 7,363 7,363 35.28%
Div Payout % 33.97% 26.84% 29.93% 24.29% 29.22% 27.06% 27.00% -
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 4.70% 4.41% 4.00% 4.41% 3.86% 4.30% 4.45% -
ROE 11.21% 10.60% 9.72% 10.75% 9.15% 10.14% 10.41% -
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 709.70 693.16 684.65 678.47 647.61 621.60 599.96 11.88%
EPS 32.39 29.79 26.73 28.81 23.96 25.85 25.93 16.03%
DPS 11.00 8.00 8.00 7.00 7.00 7.00 7.00 35.27%
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 184.56 180.35 178.09 176.50 168.40 161.80 156.05 11.87%
EPS 8.42 7.75 6.95 7.49 6.23 6.73 6.74 16.04%
DPS 2.86 2.08 2.08 1.82 1.82 1.82 1.82 35.27%
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 0.34 0.29 0.31 0.23 0.25 0.22 0.22 33.77%
P/EPS 7.35 6.85 7.89 5.31 6.84 5.38 5.17 26.51%
EY 13.61 14.60 12.67 18.83 14.61 18.60 19.35 -20.96%
DY 4.62 3.92 3.79 4.58 4.27 5.04 5.22 -7.83%
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 0.32 0.35 0.24 0.25 0.29 0.22 51.61%
P/EPS 9.08 7.38 9.05 5.76 6.63 6.92 5.01 48.81%
EY 11.02 13.54 11.05 17.36 15.07 14.44 19.95 -32.75%
DY 3.74 3.64 3.31 4.22 4.40 3.91 5.38 -21.57%
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