[TGUAN] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.4%
YoY- -3.27%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 729,413 720,261 713,851 681,078 654,405 631,153 596,783 14.32%
PBT 34,383 31,868 36,035 28,954 30,005 29,328 27,117 17.16%
Tax -2,194 -3,084 -4,586 -2,683 -1,896 -1,268 -133 549.13%
NP 32,189 28,784 31,449 26,271 28,109 28,060 26,984 12.49%
-
NP to SH 31,352 28,124 30,312 25,203 27,217 27,278 26,524 11.80%
-
Tax Rate 6.38% 9.68% 12.73% 9.27% 6.32% 4.32% 0.49% -
Total Cost 697,224 691,477 682,402 654,807 626,296 603,093 569,799 14.41%
-
Net Worth 295,694 289,303 281,973 275,540 268,459 261,945 252,700 11.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,416 8,416 7,363 7,363 7,363 7,363 6,314 21.13%
Div Payout % 26.84% 29.93% 24.29% 29.22% 27.06% 27.00% 23.81% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 295,694 289,303 281,973 275,540 268,459 261,945 252,700 11.05%
NOSH 105,229 105,201 105,214 105,168 105,278 105,199 105,292 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.41% 4.00% 4.41% 3.86% 4.30% 4.45% 4.52% -
ROE 10.60% 9.72% 10.75% 9.15% 10.14% 10.41% 10.50% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 693.16 684.65 678.47 647.61 621.60 599.96 566.79 14.37%
EPS 29.79 26.73 28.81 23.96 25.85 25.93 25.19 11.84%
DPS 8.00 8.00 7.00 7.00 7.00 7.00 6.00 21.16%
NAPS 2.81 2.75 2.68 2.62 2.55 2.49 2.40 11.09%
Adjusted Per Share Value based on latest NOSH - 105,168
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 180.35 178.09 176.50 168.40 161.80 156.05 147.56 14.32%
EPS 7.75 6.95 7.49 6.23 6.73 6.74 6.56 11.76%
DPS 2.08 2.08 1.82 1.82 1.82 1.82 1.56 21.16%
NAPS 0.7311 0.7153 0.6972 0.6813 0.6638 0.6477 0.6248 11.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.04 2.11 1.53 1.64 1.39 1.34 1.28 -
P/RPS 0.29 0.31 0.23 0.25 0.22 0.22 0.23 16.72%
P/EPS 6.85 7.89 5.31 6.84 5.38 5.17 5.08 22.07%
EY 14.60 12.67 18.83 14.61 18.60 19.35 19.68 -18.06%
DY 3.92 3.79 4.58 4.27 5.04 5.22 4.69 -11.27%
P/NAPS 0.73 0.77 0.57 0.63 0.55 0.54 0.53 23.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 27/02/14 26/11/13 23/08/13 30/05/13 28/02/13 22/11/12 -
Price 2.20 2.42 1.66 1.59 1.79 1.30 1.33 -
P/RPS 0.32 0.35 0.24 0.25 0.29 0.22 0.23 24.65%
P/EPS 7.38 9.05 5.76 6.63 6.92 5.01 5.28 25.03%
EY 13.54 11.05 17.36 15.07 14.44 19.95 18.94 -20.06%
DY 3.64 3.31 4.22 4.40 3.91 5.38 4.51 -13.32%
P/NAPS 0.78 0.88 0.62 0.61 0.70 0.52 0.55 26.25%

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