[TECGUAN] YoY Annualized Quarter Result on 31-Jul-2013 [#2]

Stock
[TECGUAN] TECK GUAN PERDANA BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- -20.68%
YoY- 187.58%
Quarter Report
Latest QR
Upcoming QR
TECGUAN's Result
TECGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 393,230 240,590 255,838 188,230 166,122 237,558 204,334 11.51%
PBT 19,546 16,670 6,034 7,260 -7,368 11,192 9,190 13.38%
Tax -4,220 -5,814 -2,222 -432 -428 -2,982 -2,470 9.32%
NP 15,326 10,856 3,812 6,828 -7,796 8,210 6,720 14.71%
-
NP to SH 15,326 10,856 3,812 6,828 -7,796 8,210 6,720 14.71%
-
Tax Rate 21.59% 34.88% 36.82% 5.95% - 26.64% 26.88% -
Total Cost 377,904 229,734 252,026 181,402 173,918 229,348 197,614 11.39%
-
Net Worth 98,598 80,522 79,055 73,557 51,536 55,746 48,920 12.37%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 98,598 80,522 79,055 73,557 51,536 55,746 48,920 12.37%
NOSH 40,097 40,097 40,097 40,097 40,097 40,087 40,095 0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 3.90% 4.51% 1.49% 3.63% -4.69% 3.46% 3.29% -
ROE 15.54% 13.48% 4.82% 9.28% -15.13% 14.73% 13.74% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 980.70 600.02 638.05 469.44 414.30 592.59 509.62 11.51%
EPS 38.22 27.08 9.50 17.02 -19.44 20.48 16.76 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.459 2.0082 1.9716 1.8345 1.2853 1.3906 1.2201 12.37%
Adjusted Per Share Value based on latest NOSH - 40,097
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 980.70 600.02 638.05 469.44 414.30 592.46 509.60 11.51%
EPS 38.22 27.08 9.50 17.02 -19.44 20.48 16.76 14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.459 2.0082 1.9716 1.8345 1.2853 1.3903 1.2201 12.37%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 1.12 0.78 1.47 0.68 0.68 0.85 0.60 -
P/RPS 0.11 0.13 0.23 0.14 0.16 0.14 0.12 -1.43%
P/EPS 2.93 2.88 15.46 3.99 -3.50 4.15 3.58 -3.28%
EY 34.13 34.71 6.47 25.04 -28.59 24.09 27.93 3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.75 0.37 0.53 0.61 0.49 -1.04%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 26/09/16 25/09/15 26/09/14 27/09/13 26/09/12 26/09/11 23/09/10 -
Price 1.06 0.70 1.50 0.90 0.66 0.78 0.58 -
P/RPS 0.11 0.12 0.24 0.19 0.16 0.13 0.11 0.00%
P/EPS 2.77 2.59 15.78 5.29 -3.39 3.81 3.46 -3.63%
EY 36.06 38.68 6.34 18.92 -29.46 26.26 28.90 3.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.76 0.49 0.51 0.56 0.48 -1.81%

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