WILL TGUAN BE THE NEXT SCIENTAX??
CAN THE TGUAN OVERRIDE THE LOW GROSS PROFIT MARGIN?
DOES THE PROPOSE LOAN STOCK A KIND OF AWARD TO SHAREHOLDERS?
CURRENT PROPOSED:
PERSONAL VIEW:
IF BOUGHT AT MONDAY AT PRICE RM2.06 ( PE = 7.7, NTA RM2.75 , EPS = 0.2673, GEARING RATIO = 0.17 )
IF TAKE THE LOAN STOCK OFFER:
BOUGHT 4 LOTS = 4,000 UNITS X RM 2.06 = RM 8,240
ENTITLE : 2 RIGHT LOAN STOCK RM 1.00 = RM 2,000
FREE ATTACHED 1 WARRANT
WHILE CONVERTION OF LOAN STOCK IS 1 LA = 1 TGUAN SHARE. ( IF SHARE PRICE HIGHER THAN RM1, THEN PROFIT)
WARRANT CONVERTION IS RM1.50 ( IF MOTHER SHARE PRICE HIGHER THAN RM1.50, THEN = PROFIT)
FIRST 30 MAJOR SHAREHOLDERS 67.33%
FINANCIAL YEAR ENDED 31 DECEMBER
|
2008 (‘000) |
2009 (‘000) |
2010 (‘000) |
2011 (‘000) |
2012 (‘000) |
2013 (‘000) |
|
REVENUE REVENUE GROWTH % |
564,558 |
408,778 -27.59% |
488,599 19.52% |
540,013 10.52% |
631,193 16.88% |
720,261 14.11% |
|
EBITDA (EARNING BEFORE INTEREST, TAX, DEPRECIATION, AMORTISATION) |
20,632
|
34,013
|
37,820 |
44,821 |
46,479 |
49,792 |
|
GROSS PROFIT MARGIN (%)
|
6.78 |
12.60 |
11.63 |
12.01 |
10.97 |
10.48 |
|
PBT (PROFIT BEFORE TAX) |
3,815 |
18,541 |
22,659 |
28,058 |
29,298 |
31,868 |
|
PAT (PROFIT AFTER TAX) |
4,646 |
15,161 |
19,795 |
27,126 |
27,998 |
28,784 |
|
TOTAL ASSETS NET ASSETS PER SHARE (CENTS)
|
297,774 182.22 |
288,998 194.29 |
323,176 205.99 |
368,497 231.05 |
394,035 251.60 |
447,306 275.00 |
|
TOTAL BORROWINGS GEARING RATIO (TIMES)
|
55,485 0.29 |
22,539 0.11 |
29,397 0.14 |
38,760 0.16 |
42,627 0.16 |
49,656 0.17 |
|
SHAREHOLDERS’ EQUITY RETURN ON EQUITY (ROE%)
PAR VALUE (RM) |
191,705 2.42
1.00 |
204,407 7.42
1.00 |
216,711 9.13
1.00 |
242,088 11.17
1.00
|
261,759 10.40
1.00 |
289,471 9.72
1.00 |
|
RETURN ON ASSETS (ROA%)
|
1.56 |
5.25 |
6.13 |
7.36 |
7.11 |
6.33 |
|
EPS (CENTS) (EARNINGS PER SHARE) |
4.42 |
14.41 |
18.82 |
25.7 |
25.87 |
26.73 |
|
PRICE / EARNINGS P/E RATIO (TIMES) |
16.9 |
5.34 |
5.1 |
4.47 |
5.18 |
7.85 |
|
DPS (CENTS) (DIVIDEND PER SHARE) |
2 |
4 |
5 |
6 |
7 |
8 |
|
DY RATIO (%) DIVIDEND YIELD RATIO |
2.67 |
5.19 |
5.21 |
5.22 |
5.22 |
3.81 |
|
SHARE PRICE AS AT 31 DECEMBER (CENTS) |
0.75 |
0.77 |
0.96 |
1.15 |
1.34 |
2.11 |
|
SHARE PRICE AS AT 21/3/14 |
|
|
|
|
|
2.07 |
|
HIGHER PRICE 6/2/2014 |
|
|
|
|
|
2.51 |
|
BONUS DATE |
5 FOR 4 12/4/2002 |
1 FOR 2 19/1/2005 |
|
|
|
BEEN 9 YEAR NO BONUS ISSUE |
ABLE TO ISSUE BONUS 2 FOR 1 |
CASH PER SHARE |
0.12 |
0.37 |
0.52 |
0.36 |
0.75 |
0.67 |
|
|
|
|
|
|
|
|
|
pradeep
Ckleow79 this stock will become a daring stock very soon. The fundamental are good and I am collecting.This type of opportunity not everyday. It is also undervalued stock. Gearing is also low , dividend is good, what else do we want. I believe it will retest the 2.50 Target and thereafter will go higher.Let us be positive.
2014-03-24 13:40