[TGUAN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -43.3%
YoY- -25.87%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 191,875 195,974 177,760 184,586 188,123 178,944 168,608 8.99%
PBT 4,398 9,000 9,938 4,372 13,494 6,579 7,423 -29.43%
Tax 800 -570 -944 1,907 -2,132 -1,025 -1,834 -
NP 5,198 8,430 8,994 6,279 11,362 5,554 5,589 -4.71%
-
NP to SH 4,915 8,025 8,713 6,270 11,058 5,311 5,485 -7.04%
-
Tax Rate -18.19% 6.33% 9.50% -43.62% 15.80% 15.58% 24.71% -
Total Cost 186,677 187,544 168,766 178,307 176,761 173,390 163,019 9.44%
-
Net Worth 302,056 303,961 295,694 289,303 281,973 275,540 268,459 8.17%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 3,155 - 8,416 - - - -
Div Payout % - 39.32% - 134.23% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 302,056 303,961 295,694 289,303 281,973 275,540 268,459 8.17%
NOSH 105,246 105,176 105,229 105,201 105,214 105,168 105,278 -0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.71% 4.30% 5.06% 3.40% 6.04% 3.10% 3.31% -
ROE 1.63% 2.64% 2.95% 2.17% 3.92% 1.93% 2.04% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 182.31 186.33 168.93 175.46 178.80 170.15 160.15 9.01%
EPS 4.67 7.63 8.28 5.96 10.51 5.05 5.21 -7.02%
DPS 0.00 3.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 2.87 2.89 2.81 2.75 2.68 2.62 2.55 8.19%
Adjusted Per Share Value based on latest NOSH - 105,201
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.44 48.46 43.95 45.64 46.51 44.24 41.69 8.98%
EPS 1.22 1.98 2.15 1.55 2.73 1.31 1.36 -6.98%
DPS 0.00 0.78 0.00 2.08 0.00 0.00 0.00 -
NAPS 0.7468 0.7516 0.7311 0.7153 0.6972 0.6813 0.6638 8.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.20 2.38 2.04 2.11 1.53 1.64 1.39 -
P/RPS 1.21 1.28 1.21 1.20 0.86 0.96 0.87 24.57%
P/EPS 47.11 31.19 24.64 35.40 14.56 32.48 26.68 46.03%
EY 2.12 3.21 4.06 2.82 6.87 3.08 3.75 -31.60%
DY 0.00 1.26 0.00 3.79 0.00 0.00 0.00 -
P/NAPS 0.77 0.82 0.73 0.77 0.57 0.63 0.55 25.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 28/05/14 27/02/14 26/11/13 23/08/13 30/05/13 -
Price 2.24 2.94 2.20 2.42 1.66 1.59 1.79 -
P/RPS 1.23 1.58 1.30 1.38 0.93 0.93 1.12 6.43%
P/EPS 47.97 38.53 26.57 40.60 15.79 31.49 34.36 24.88%
EY 2.08 2.60 3.76 2.46 6.33 3.18 2.91 -20.04%
DY 0.00 1.02 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 0.78 1.02 0.78 0.88 0.62 0.61 0.70 7.47%

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