[TGUAN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[TGUAN] THONG GUAN INDUSTRIES BHD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3.95%
YoY- 55.04%
Quarter Report
Latest QR
Upcoming QR
TGUAN's Result
TGUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 643,152 740,227 754,145 747,468 711,040 720,276 714,233 -6.75%
PBT 15,072 18,819 31,114 37,876 39,752 31,837 36,661 -44.74%
Tax 2,292 -421 -952 -3,028 -3,776 -2,997 -6,654 -
NP 17,364 18,398 30,162 34,848 35,976 28,840 30,006 -30.58%
-
NP to SH 18,516 17,483 28,870 33,476 34,852 28,180 29,138 -26.10%
-
Tax Rate -15.21% 2.24% 3.06% 7.99% 9.50% 9.41% 18.15% -
Total Cost 625,788 721,829 723,982 712,620 675,064 691,436 684,226 -5.78%
-
Net Worth 351,383 341,914 301,963 304,040 295,694 289,341 281,987 15.81%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 7,364 4,208 6,312 - 8,417 - -
Div Payout % - 42.12% 14.58% 18.86% - 29.87% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 351,383 341,914 301,963 304,040 295,694 289,341 281,987 15.81%
NOSH 105,204 105,204 105,213 105,204 105,229 105,215 105,219 -0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.70% 2.49% 4.00% 4.66% 5.06% 4.00% 4.20% -
ROE 5.27% 5.11% 9.56% 11.01% 11.79% 9.74% 10.33% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 611.33 703.61 716.77 710.49 675.70 684.57 678.81 -6.74%
EPS 17.60 16.62 27.44 31.82 33.12 26.79 27.69 -26.09%
DPS 0.00 7.00 4.00 6.00 0.00 8.00 0.00 -
NAPS 3.34 3.25 2.87 2.89 2.81 2.75 2.68 15.82%
Adjusted Per Share Value based on latest NOSH - 105,176
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 159.03 183.03 186.47 184.82 175.82 178.10 176.60 -6.75%
EPS 4.58 4.32 7.14 8.28 8.62 6.97 7.20 -26.05%
DPS 0.00 1.82 1.04 1.56 0.00 2.08 0.00 -
NAPS 0.8688 0.8454 0.7466 0.7518 0.7311 0.7154 0.6973 15.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.02 1.87 2.20 2.38 2.04 2.11 1.53 -
P/RPS 0.33 0.27 0.31 0.33 0.30 0.31 0.23 27.23%
P/EPS 11.48 11.25 8.02 7.48 6.16 7.88 5.52 63.00%
EY 8.71 8.89 12.47 13.37 16.24 12.69 18.10 -38.61%
DY 0.00 3.74 1.82 2.52 0.00 3.79 0.00 -
P/NAPS 0.60 0.58 0.77 0.82 0.73 0.77 0.57 3.48%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 20/11/14 22/08/14 28/05/14 27/02/14 26/11/13 -
Price 1.99 2.22 2.24 2.94 2.20 2.42 1.66 -
P/RPS 0.33 0.32 0.31 0.41 0.33 0.35 0.24 23.67%
P/EPS 11.31 13.36 8.16 9.24 6.64 9.04 5.99 52.82%
EY 8.84 7.49 12.25 10.82 15.05 11.07 16.68 -34.53%
DY 0.00 3.15 1.79 2.04 0.00 3.31 0.00 -
P/NAPS 0.60 0.68 0.78 1.02 0.78 0.88 0.62 -2.16%

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