[TECGUAN] YoY Cumulative 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- 53.37%
YoY- 146.41%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 289,519 168,783 191,757 139,991 133,598 128,852 122,142 15.45%
PBT 13,417 10,870 -2,707 6,840 -9,712 3,497 2,475 32.50%
Tax -2,755 -3,200 -544 -1,604 -1,571 -1,350 -1,299 13.33%
NP 10,662 7,670 -3,251 5,236 -11,283 2,147 1,176 44.35%
-
NP to SH 10,662 7,670 -3,251 5,236 -11,283 2,147 1,176 44.35%
-
Tax Rate 20.53% 29.44% - 23.45% - 38.60% 52.48% -
Total Cost 278,857 161,113 195,008 134,755 144,881 126,705 120,966 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 10.49% 9.27% -4.40% 6.95% -25.56% 3.99% 2.51% -
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 722.05 420.94 478.23 349.13 333.19 321.08 304.32 15.47%
EPS 26.59 19.13 -8.11 13.06 -28.14 5.35 2.93 44.37%
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 721.98 420.90 478.19 349.10 333.16 321.32 304.59 15.45%
EPS 26.59 19.13 -8.11 13.06 -28.14 5.35 2.93 44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5336 2.0639 1.8428 1.8797 1.101 1.3427 1.1667 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 0.30 0.38 0.24 0.24 0.20 0.21 0.18 8.87%
P/EPS 8.09 8.47 -13.94 6.47 -2.38 12.71 18.43 -12.81%
EY 12.37 11.81 -7.18 15.45 -42.00 7.87 5.43 14.69%
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 0.38 0.42 0.21 0.26 0.20 0.21 0.21 10.37%
P/EPS 10.42 9.25 -12.21 6.89 -2.31 12.90 22.18 -11.82%
EY 9.60 10.81 -8.19 14.51 -43.29 7.75 4.51 13.40%
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