[TECGUAN] YoY Annualized Quarter Result on 31-Oct-2013 [#3]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- 2.25%
YoY- 146.41%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 386,025 225,044 255,676 186,654 178,130 171,802 162,856 15.45%
PBT 17,889 14,493 -3,609 9,120 -12,949 4,662 3,300 32.50%
Tax -3,673 -4,266 -725 -2,138 -2,094 -1,800 -1,732 13.33%
NP 14,216 10,226 -4,334 6,981 -15,044 2,862 1,568 44.35%
-
NP to SH 14,216 10,226 -4,334 6,981 -15,044 2,862 1,568 44.35%
-
Tax Rate 20.53% 29.43% - 23.44% - 38.61% 52.48% -
Total Cost 371,809 214,817 260,010 179,673 193,174 168,940 161,288 14.92%
-
Net Worth 101,597 82,764 73,898 75,378 44,150 53,843 46,787 13.78%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 101,597 82,764 73,898 75,378 44,150 53,843 46,787 13.78%
NOSH 40,097 40,097 40,097 40,097 40,097 40,130 40,136 -0.01%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.68% 4.54% -1.70% 3.74% -8.45% 1.67% 0.96% -
ROE 13.99% 12.36% -5.87% 9.26% -34.07% 5.32% 3.35% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 962.73 561.25 637.64 465.51 444.25 428.11 405.76 15.47%
EPS 35.45 25.51 -10.81 17.41 -37.52 7.13 3.91 44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5338 2.0641 1.843 1.8799 1.1011 1.3417 1.1657 13.80%
Adjusted Per Share Value based on latest NOSH - 40,097
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 962.73 561.25 637.64 465.51 444.25 428.47 406.16 15.45%
EPS 35.45 25.51 -10.81 17.41 -37.52 7.14 3.91 44.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5338 2.0641 1.843 1.8799 1.1011 1.3428 1.1668 13.78%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 2.15 1.62 1.13 0.845 0.67 0.68 0.54 -
P/RPS 0.22 0.29 0.18 0.18 0.15 0.16 0.13 9.15%
P/EPS 6.06 6.35 -10.45 4.85 -1.79 9.53 13.82 -12.82%
EY 16.49 15.74 -9.57 20.60 -56.00 10.49 7.23 14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.61 0.45 0.61 0.51 0.46 10.76%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 21/12/16 21/12/15 18/12/14 27/12/13 26/12/12 23/12/11 27/12/10 -
Price 2.77 1.77 0.99 0.90 0.65 0.69 0.65 -
P/RPS 0.29 0.32 0.16 0.19 0.15 0.16 0.16 10.40%
P/EPS 7.81 6.94 -9.16 5.17 -1.73 9.67 16.64 -11.83%
EY 12.80 14.41 -10.92 19.35 -57.72 10.34 6.01 13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.86 0.54 0.48 0.59 0.51 0.56 11.72%

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