[TECGUAN] YoY TTM Result on 31-Jan-2013 [#4]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
26-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 225.2%
YoY- 219.77%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 210,764 264,052 202,258 169,372 205,218 166,811 83,726 16.62%
PBT 12,564 -709 8,667 -25,586 6,600 8,117 -3,474 -
Tax -4,879 -1,506 -1,751 -1,610 -2,821 -1,831 -784 35.60%
NP 7,685 -2,215 6,916 -27,196 3,779 6,286 -4,258 -
-
NP to SH 7,685 -2,215 6,916 12,084 3,779 6,286 -4,258 -
-
Tax Rate 38.83% - 20.20% - 42.74% 22.56% - -
Total Cost 203,079 266,267 195,342 196,568 201,439 160,525 87,984 14.95%
-
Net Worth 90,531 74,933 77,058 67,515 55,488 51,852 48,351 11.01%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 90,531 74,933 77,058 67,515 55,488 51,852 48,351 11.01%
NOSH 40,097 40,097 40,097 40,097 40,097 40,111 40,055 0.01%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 3.65% -0.84% 3.42% -16.06% 1.84% 3.77% -5.09% -
ROE 8.49% -2.96% 8.98% 17.90% 6.81% 12.12% -8.81% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 525.64 658.53 504.42 422.41 511.30 415.87 209.02 16.60%
EPS 19.17 -5.52 17.25 30.14 9.42 15.67 -10.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2578 1.8688 1.9218 1.6838 1.3825 1.2927 1.2071 10.99%
Adjusted Per Share Value based on latest NOSH - 40,097
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 525.64 658.53 504.42 422.41 511.80 416.02 208.81 16.62%
EPS 19.17 -5.52 17.25 30.14 9.42 15.68 -10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2578 1.8688 1.9218 1.6838 1.3839 1.2932 1.2059 11.01%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.75 0.85 0.80 0.64 0.68 0.55 0.60 -
P/RPS 0.33 0.13 0.16 0.15 0.13 0.13 0.29 2.17%
P/EPS 9.13 -15.39 4.64 2.12 7.22 3.51 -5.64 -
EY 10.95 -6.50 21.56 47.09 13.85 28.49 -17.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.45 0.42 0.38 0.49 0.43 0.50 7.68%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 23/03/16 26/03/15 26/03/14 26/03/13 26/03/12 23/03/11 23/03/10 -
Price 1.61 0.83 0.81 0.66 0.72 0.58 0.50 -
P/RPS 0.31 0.13 0.16 0.16 0.14 0.14 0.24 4.35%
P/EPS 8.40 -15.03 4.70 2.19 7.65 3.70 -4.70 -
EY 11.90 -6.66 21.29 45.66 13.08 27.02 -21.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.44 0.42 0.39 0.52 0.45 0.41 9.57%

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