[TGUAN] QoQ TTM 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- -7.22%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 750,195 746,443 729,413 720,261 713,851 681,078 654,405 9.52%
PBT 27,708 36,804 34,383 31,868 36,035 28,954 30,005 -5.16%
Tax 1,193 -1,739 -2,194 -3,084 -4,586 -2,683 -1,896 -
NP 28,901 35,065 32,189 28,784 31,449 26,271 28,109 1.86%
-
NP to SH 27,923 34,066 31,352 28,124 30,312 25,203 27,217 1.72%
-
Tax Rate -4.31% 4.73% 6.38% 9.68% 12.73% 9.27% 6.32% -
Total Cost 721,294 711,378 697,224 691,477 682,402 654,807 626,296 9.86%
-
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 11,571 11,571 8,416 8,416 7,363 7,363 7,363 35.13%
Div Payout % 41.44% 33.97% 26.84% 29.93% 24.29% 29.22% 27.06% -
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 3.85% 4.70% 4.41% 4.00% 4.41% 3.86% 4.30% -
ROE 9.24% 11.21% 10.60% 9.72% 10.75% 9.15% 10.14% -
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 712.80 709.70 693.16 684.65 678.47 647.61 621.60 9.54%
EPS 26.53 32.39 29.79 26.73 28.81 23.96 25.85 1.74%
DPS 11.00 11.00 8.00 8.00 7.00 7.00 7.00 35.12%
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 185.49 184.56 180.35 178.09 176.50 168.40 161.80 9.52%
EPS 6.90 8.42 7.75 6.95 7.49 6.23 6.73 1.67%
DPS 2.86 2.86 2.08 2.08 1.82 1.82 1.82 35.12%
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 0.31 0.34 0.29 0.31 0.23 0.25 0.22 25.66%
P/EPS 8.29 7.35 6.85 7.89 5.31 6.84 5.38 33.37%
EY 12.06 13.61 14.60 12.67 18.83 14.61 18.60 -25.06%
DY 5.00 4.62 3.92 3.79 4.58 4.27 5.04 -0.52%
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 0.31 0.41 0.32 0.35 0.24 0.25 0.29 4.54%
P/EPS 8.44 9.08 7.38 9.05 5.76 6.63 6.92 14.14%
EY 11.84 11.02 13.54 11.05 17.36 15.07 14.44 -12.38%
DY 4.91 3.74 3.64 3.31 4.22 4.40 3.91 16.37%
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