[TGUAN] QoQ TTM 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- -0.22%
YoY- 3.08%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 720,261 713,851 681,078 654,405 631,153 596,783 585,216 14.80%
PBT 31,868 36,035 28,954 30,005 29,328 27,117 27,001 11.64%
Tax -3,084 -4,586 -2,683 -1,896 -1,268 -133 -760 153.76%
NP 28,784 31,449 26,271 28,109 28,060 26,984 26,241 6.34%
-
NP to SH 28,124 30,312 25,203 27,217 27,278 26,524 26,054 5.21%
-
Tax Rate 9.68% 12.73% 9.27% 6.32% 4.32% 0.49% 2.81% -
Total Cost 691,477 682,402 654,807 626,296 603,093 569,799 558,975 15.19%
-
Net Worth 289,303 281,973 275,540 268,459 261,945 252,700 255,743 8.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,416 7,363 7,363 7,363 7,363 6,314 6,314 21.05%
Div Payout % 29.93% 24.29% 29.22% 27.06% 27.00% 23.81% 24.24% -
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 289,303 281,973 275,540 268,459 261,945 252,700 255,743 8.54%
NOSH 105,201 105,214 105,168 105,278 105,199 105,292 105,244 -0.02%
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% 4.41% 3.86% 4.30% 4.45% 4.52% 4.48% -
ROE 9.72% 10.75% 9.15% 10.14% 10.41% 10.50% 10.19% -
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 684.65 678.47 647.61 621.60 599.96 566.79 556.06 14.83%
EPS 26.73 28.81 23.96 25.85 25.93 25.19 24.76 5.22%
DPS 8.00 7.00 7.00 7.00 7.00 6.00 6.00 21.07%
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 178.09 176.50 168.40 161.80 156.05 147.56 144.70 14.80%
EPS 6.95 7.49 6.23 6.73 6.74 6.56 6.44 5.19%
DPS 2.08 1.82 1.82 1.82 1.82 1.56 1.56 21.07%
NAPS 0.7153 0.6972 0.6813 0.6638 0.6477 0.6248 0.6323 8.54%
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 0.23 0.25 0.22 0.22 0.23 0.25 15.37%
P/EPS 7.89 5.31 6.84 5.38 5.17 5.08 5.53 26.65%
EY 12.67 18.83 14.61 18.60 19.35 19.68 18.07 -21.02%
DY 3.79 4.58 4.27 5.04 5.22 4.69 4.38 -9.17%
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 0.24 0.25 0.29 0.22 0.23 0.24 28.51%
P/EPS 9.05 5.76 6.63 6.92 5.01 5.28 5.29 42.90%
EY 11.05 17.36 15.07 14.44 19.95 18.94 18.90 -30.01%
DY 3.31 4.22 4.40 3.91 5.38 4.51 4.58 -19.41%
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