[TECGUAN] YoY TTM 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- 47.47%
YoY- 396.35%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
TTM Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 331,500 241,078 254,023 175,766 209,965 173,520 159,432 12.96%
PBT 15,111 12,865 -880 -9,033 -6,610 9,140 3,718 26.30%
Tax -4,434 -4,162 -691 -1,643 -3,042 -1,882 -1,825 15.93%
NP 10,677 8,703 -1,571 -10,676 -9,652 7,258 1,893 33.38%
-
NP to SH 10,677 8,703 -1,571 28,604 -9,652 7,258 1,893 33.38%
-
Tax Rate 29.34% 32.35% - - - 20.59% 49.09% -
Total Cost 320,823 232,375 255,594 186,442 219,617 166,262 157,539 12.57%
-
Net Worth 101,597 82,764 73,898 75,378 44,150 53,805 46,737 13.80%
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 53,805 46,737 13.80%
NOSH 40,097 40,097 40,097 40,097 40,097 40,102 40,094 0.00%
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 3.22% 3.61% -0.62% -6.07% -4.60% 4.18% 1.19% -
ROE 10.51% 10.52% -2.13% 37.95% -21.86% 13.49% 4.05% -
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 826.75 601.24 633.52 438.35 523.64 432.69 397.64 12.96%
EPS 26.63 21.70 -3.92 71.34 -24.07 18.10 4.72 33.39%
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 826.75 601.24 633.52 438.35 523.64 432.75 397.62 12.96%
EPS 26.63 21.70 -3.92 71.34 -24.07 18.10 4.72 33.39%
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 1.3419 1.1656 13.80%
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 0.26 0.27 0.18 0.19 0.13 0.16 0.14 10.85%
P/EPS 8.07 7.46 -28.84 1.18 -2.78 3.76 11.44 -5.64%
EY 12.39 13.40 -3.47 84.42 -35.93 26.62 8.74 5.98%
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 0.34 0.29 0.16 0.21 0.12 0.16 0.16 13.37%
P/EPS 10.40 8.15 -25.27 1.26 -2.70 3.81 13.77 -4.56%
EY 9.61 12.26 -3.96 79.26 -37.03 26.23 7.26 4.78%
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