[TGUAN] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -35.15%
YoY- -1.1%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 184,586 188,123 178,944 168,608 178,176 155,350 152,271 13.64%
PBT 4,372 13,494 6,579 7,423 8,539 6,413 7,630 -30.94%
Tax 1,907 -2,132 -1,025 -1,834 405 -229 -238 -
NP 6,279 11,362 5,554 5,589 8,944 6,184 7,392 -10.28%
-
NP to SH 6,270 11,058 5,311 5,485 8,458 5,949 7,325 -9.82%
-
Tax Rate -43.62% 15.80% 15.58% 24.71% -4.74% 3.57% 3.12% -
Total Cost 178,307 176,761 173,390 163,019 169,232 149,166 144,879 14.80%
-
Net Worth 289,303 281,973 275,540 268,459 261,945 252,700 255,743 8.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 8,416 - - - 7,363 - - -
Div Payout % 134.23% - - - 87.06% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 289,303 281,973 275,540 268,459 261,945 252,700 255,743 8.54%
NOSH 105,201 105,214 105,168 105,278 105,199 105,292 105,244 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.40% 6.04% 3.10% 3.31% 5.02% 3.98% 4.85% -
ROE 2.17% 3.92% 1.93% 2.04% 3.23% 2.35% 2.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 175.46 178.80 170.15 160.15 169.37 147.54 144.68 13.68%
EPS 5.96 10.51 5.05 5.21 8.04 5.65 6.96 -9.79%
DPS 8.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.75 2.68 2.62 2.55 2.49 2.40 2.43 8.57%
Adjusted Per Share Value based on latest NOSH - 105,278
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 45.64 46.51 44.24 41.69 44.05 38.41 37.65 13.64%
EPS 1.55 2.73 1.31 1.36 2.09 1.47 1.81 -9.79%
DPS 2.08 0.00 0.00 0.00 1.82 0.00 0.00 -
NAPS 0.7153 0.6972 0.6813 0.6638 0.6477 0.6248 0.6323 8.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.11 1.53 1.64 1.39 1.34 1.28 1.37 -
P/RPS 1.20 0.86 0.96 0.87 0.79 0.87 0.95 16.80%
P/EPS 35.40 14.56 32.48 26.68 16.67 22.65 19.68 47.74%
EY 2.82 6.87 3.08 3.75 6.00 4.41 5.08 -32.38%
DY 3.79 0.00 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 0.77 0.57 0.63 0.55 0.54 0.53 0.56 23.58%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 26/11/13 23/08/13 30/05/13 28/02/13 22/11/12 27/08/12 -
Price 2.42 1.66 1.59 1.79 1.30 1.33 1.31 -
P/RPS 1.38 0.93 0.93 1.12 0.77 0.90 0.91 31.89%
P/EPS 40.60 15.79 31.49 34.36 16.17 23.54 18.82 66.72%
EY 2.46 6.33 3.18 2.91 6.18 4.25 5.31 -40.04%
DY 3.31 0.00 0.00 0.00 5.38 0.00 0.00 -
P/NAPS 0.88 0.62 0.61 0.70 0.52 0.55 0.54 38.35%

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