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

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	750,195	746,443	729,413	720,261	713,851	681,078	654,405	9.52%
YoY %	0.50%	2.33%	1.27%	0.90%	4.81%	4.08%	-	-
Horiz. %	114.64%	114.06%	111.46%	110.06%	109.08%	104.08%	100.00%	-
PBT	27,708	36,804	34,383	31,868	36,035	28,954	30,005	-5.16%
YoY %	-24.71%	7.04%	7.89%	-11.56%	24.46%	-3.50%	-	-
Horiz. %	92.34%	122.66%	114.59%	106.21%	120.10%	96.50%	100.00%	-
Tax	1,193	-1,739	-2,194	-3,084	-4,586	-2,683	-1,896	-
YoY %	168.60%	20.74%	28.86%	32.75%	-70.93%	-41.51%	-	-
Horiz. %	-62.92%	91.72%	115.72%	162.66%	241.88%	141.51%	100.00%	-
NP	28,901	35,065	32,189	28,784	31,449	26,271	28,109	1.86%
YoY %	-17.58%	8.93%	11.83%	-8.47%	19.71%	-6.54%	-	-
Horiz. %	102.82%	124.75%	114.51%	102.40%	111.88%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,923	34,066	31,352	28,124	30,312	25,203	27,217	1.72%
YoY %	-18.03%	8.66%	11.48%	-7.22%	20.27%	-7.40%	-	-
Horiz. %	102.59%	125.16%	115.19%	103.33%	111.37%	92.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.31%	4.73%	6.38%	9.68%	12.73%	9.27%	6.32%	-
YoY %	-191.12%	-25.86%	-34.09%	-23.96%	37.32%	46.68%	-	-
Horiz. %	-68.20%	74.84%	100.95%	153.16%	201.42%	146.68%	100.00%	-
Total Cost	721,294	711,378	697,224	691,477	682,402	654,807	626,296	9.86%
YoY %	1.39%	2.03%	0.83%	1.33%	4.21%	4.55%	-	-
Horiz. %	115.17%	113.58%	111.32%	110.41%	108.96%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,056	303,961	295,694	289,303	281,973	275,540	268,459	8.17%
YoY %	-0.63%	2.80%	2.21%	2.60%	2.33%	2.64%	-	-
Horiz. %	112.51%	113.22%	110.14%	107.76%	105.03%	102.64%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	11,571	11,571	8,416	8,416	7,363	7,363	7,363	35.13%
YoY %	0.00%	37.49%	0.00%	14.30%	0.00%	0.00%	-	-
Horiz. %	157.15%	157.15%	114.30%	114.30%	100.00%	100.00%	100.00%	-
Div Payout %	41.44%	33.97%	26.84%	29.93%	24.29%	29.22%	27.06%	-
YoY %	21.99%	26.56%	-10.32%	23.22%	-16.87%	7.98%	-	-
Horiz. %	153.14%	125.54%	99.19%	110.61%	89.76%	107.98%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	302,056	303,961	295,694	289,303	281,973	275,540	268,459	8.17%
YoY %	-0.63%	2.80%	2.21%	2.60%	2.33%	2.64%	-	-
Horiz. %	112.51%	113.22%	110.14%	107.76%	105.03%	102.64%	100.00%	-
NOSH	105,246	105,176	105,229	105,201	105,214	105,168	105,278	-0.02%
YoY %	0.07%	-0.05%	0.03%	-0.01%	0.04%	-0.10%	-	-
Horiz. %	99.97%	99.90%	99.95%	99.93%	99.94%	99.90%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	3.85%	4.70%	4.41%	4.00%	4.41%	3.86%	4.30%	-
YoY %	-18.09%	6.58%	10.25%	-9.30%	14.25%	-10.23%	-	-
Horiz. %	89.53%	109.30%	102.56%	93.02%	102.56%	89.77%	100.00%	-
ROE	9.24%	11.21%	10.60%	9.72%	10.75%	9.15%	10.14%	-
YoY %	-17.57%	5.75%	9.05%	-9.58%	17.49%	-9.76%	-	-
Horiz. %	91.12%	110.55%	104.54%	95.86%	106.02%	90.24%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	712.80	709.70	693.16	684.65	678.47	647.61	621.60	9.54%
YoY %	0.44%	2.39%	1.24%	0.91%	4.77%	4.18%	-	-
Horiz. %	114.67%	114.17%	111.51%	110.14%	109.15%	104.18%	100.00%	-
EPS	26.53	32.39	29.79	26.73	28.81	23.96	25.85	1.74%
YoY %	-18.09%	8.73%	11.45%	-7.22%	20.24%	-7.31%	-	-
Horiz. %	102.63%	125.30%	115.24%	103.40%	111.45%	92.69%	100.00%	-
DPS	11.00	11.00	8.00	8.00	7.00	7.00	7.00	35.12%
YoY %	0.00%	37.50%	0.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	157.14%	157.14%	114.29%	114.29%	100.00%	100.00%	100.00%	-
NAPS	2.87	2.89	2.81	2.75	2.68	2.62	2.55	8.19%
YoY %	-0.69%	2.85%	2.18%	2.61%	2.29%	2.75%	-	-
Horiz. %	112.55%	113.33%	110.20%	107.84%	105.10%	102.75%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 105,201
RPS	185.49	184.56	180.35	178.09	176.50	168.40	161.80	9.52%
YoY %	0.50%	2.33%	1.27%	0.90%	4.81%	4.08%	-	-
Horiz. %	114.64%	114.07%	111.46%	110.07%	109.09%	104.08%	100.00%	-
EPS	6.90	8.42	7.75	6.95	7.49	6.23	6.73	1.67%
YoY %	-18.05%	8.65%	11.51%	-7.21%	20.22%	-7.43%	-	-
Horiz. %	102.53%	125.11%	115.16%	103.27%	111.29%	92.57%	100.00%	-
DPS	2.86	2.86	2.08	2.08	1.82	1.82	1.82	35.12%
YoY %	0.00%	37.50%	0.00%	14.29%	0.00%	0.00%	-	-
Horiz. %	157.14%	157.14%	114.29%	114.29%	100.00%	100.00%	100.00%	-
NAPS	0.7468	0.7516	0.7311	0.7153	0.6972	0.6813	0.6638	8.16%
YoY %	-0.64%	2.80%	2.21%	2.60%	2.33%	2.64%	-	-
Horiz. %	112.50%	113.23%	110.14%	107.76%	105.03%	102.64%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
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	0.31	0.34	0.29	0.31	0.23	0.25	0.22	25.66%
YoY %	-8.82%	17.24%	-6.45%	34.78%	-8.00%	13.64%	-	-
Horiz. %	140.91%	154.55%	131.82%	140.91%	104.55%	113.64%	100.00%	-
P/EPS	8.29	7.35	6.85	7.89	5.31	6.84	5.38	33.37%
YoY %	12.79%	7.30%	-13.18%	48.59%	-22.37%	27.14%	-	-
Horiz. %	154.09%	136.62%	127.32%	146.65%	98.70%	127.14%	100.00%	-
EY	12.06	13.61	14.60	12.67	18.83	14.61	18.60	-25.06%
YoY %	-11.39%	-6.78%	15.23%	-32.71%	28.88%	-21.45%	-	-
Horiz. %	64.84%	73.17%	78.49%	68.12%	101.24%	78.55%	100.00%	-
DY	5.00	4.62	3.92	3.79	4.58	4.27	5.04	-0.52%
YoY %	8.23%	17.86%	3.43%	-17.25%	7.26%	-15.28%	-	-
Horiz. %	99.21%	91.67%	77.78%	75.20%	90.87%	84.72%	100.00%	-
P/NAPS	0.77	0.82	0.73	0.77	0.57	0.63	0.55	25.12%
YoY %	-6.10%	12.33%	-5.19%	35.09%	-9.52%	14.55%	-	-
Horiz. %	140.00%	149.09%	132.73%	140.00%	103.64%	114.55%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
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	0.31	0.41	0.32	0.35	0.24	0.25	0.29	4.54%
YoY %	-24.39%	28.12%	-8.57%	45.83%	-4.00%	-13.79%	-	-
Horiz. %	106.90%	141.38%	110.34%	120.69%	82.76%	86.21%	100.00%	-
P/EPS	8.44	9.08	7.38	9.05	5.76	6.63	6.92	14.14%
YoY %	-7.05%	23.04%	-18.45%	57.12%	-13.12%	-4.19%	-	-
Horiz. %	121.97%	131.21%	106.65%	130.78%	83.24%	95.81%	100.00%	-
EY	11.84	11.02	13.54	11.05	17.36	15.07	14.44	-12.38%
YoY %	7.44%	-18.61%	22.53%	-36.35%	15.20%	4.36%	-	-
Horiz. %	81.99%	76.32%	93.77%	76.52%	120.22%	104.36%	100.00%	-
DY	4.91	3.74	3.64	3.31	4.22	4.40	3.91	16.37%
YoY %	31.28%	2.75%	9.97%	-21.56%	-4.09%	12.53%	-	-
Horiz. %	125.58%	95.65%	93.09%	84.65%	107.93%	112.53%	100.00%	-
P/NAPS	0.78	1.02	0.78	0.88	0.62	0.61	0.70	7.47%
YoY %	-23.53%	30.77%	-11.36%	41.94%	1.64%	-12.86%	-	-
Horiz. %	111.43%	145.71%	111.43%	125.71%	88.57%	87.14%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos