[TECGUAN] YoY Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -28.77%
YoY- 257.31%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 402,280 216,820 328,900 214,244 171,812 217,920 222,796 10.33%
PBT 6,412 16,296 21,320 9,020 -4,908 21,516 12,600 -10.63%
Tax -1,080 -4,928 -6,236 -412 -564 -5,412 -2,000 -9.75%
NP 5,332 11,368 15,084 8,608 -5,472 16,104 10,600 -10.81%
-
NP to SH 5,332 11,368 15,084 8,608 -5,472 16,104 10,600 -10.81%
-
Tax Rate 16.84% 30.24% 29.25% 4.57% - 25.15% 15.87% -
Total Cost 396,948 205,452 313,816 205,636 177,284 201,816 212,196 10.99%
-
Net Worth 92,267 77,936 80,919 72,294 54,066 55,133 48,205 11.41%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 92,267 77,936 80,919 72,294 54,066 55,133 48,205 11.41%
NOSH 40,097 40,097 40,097 40,097 40,097 39,704 40,090 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 1.33% 5.24% 4.59% 4.02% -3.18% 7.39% 4.76% -
ROE 5.78% 14.59% 18.64% 11.91% -10.12% 29.21% 21.99% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 1,003.27 540.74 820.26 534.31 428.49 548.86 555.73 10.33%
EPS 13.28 28.36 37.60 21.48 -13.64 40.56 26.44 -10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3011 1.9437 2.0181 1.803 1.3484 1.3886 1.2024 11.41%
Adjusted Per Share Value based on latest NOSH - 40,097
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 1,003.18 540.69 820.19 534.27 428.45 543.43 555.59 10.33%
EPS 13.30 28.35 37.62 21.47 -13.65 40.16 26.43 -10.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3009 1.9435 2.0179 1.8028 1.3483 1.3749 1.2021 11.41%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 1.26 0.87 0.93 0.62 0.73 0.70 0.55 -
P/RPS 0.13 0.16 0.11 0.12 0.17 0.13 0.10 4.46%
P/EPS 9.48 3.07 2.47 2.89 -5.35 1.73 2.08 28.73%
EY 10.55 32.59 40.45 34.63 -18.69 57.94 48.07 -22.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.46 0.34 0.54 0.50 0.46 3.02%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 23/06/16 26/06/15 27/06/14 27/06/13 22/06/12 27/06/11 25/06/10 -
Price 1.21 0.90 1.14 0.70 0.59 0.70 0.60 -
P/RPS 0.12 0.17 0.14 0.13 0.14 0.13 0.11 1.45%
P/EPS 9.10 3.17 3.03 3.26 -4.32 1.73 2.27 26.01%
EY 10.99 31.50 33.00 30.67 -23.13 57.94 44.07 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.46 0.56 0.39 0.44 0.50 0.50 0.97%

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